Team FinanceLast Update - Tuesday, June 22, 2021 at 21:00
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,316 - 88.60%
Level 2: 5000 - $60 - 4,977 - 99.54%
Level 3: 2000 - $35 - 1,725 - 86.25%
Level 4: 4000 - $25 - 3,608 - 90.20%
Luxury : 1000 - $200 - 995 - 99.50%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %16,621 - 92.34%
Average Income per Game$1,757,895
Year to Date Revenue$1,757,895

Expense

Pro Players Total Salaries$76,016,666
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,389,744
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,389,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,515,790
Pro Remaining Season Days9
Pro Expenses Per Days$5,847,436
Pro Estimated Expenses$52,626,924
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$52,626,924
Season Salary Cap$76,016,666
Estimate Under Maximum Salary Cap of $81,500,000$5,483,334
Estimate Over Minimum Salary Cap of $0 $76,016,666
Current Bank Account($11,631,849)
Projected Bank Account($60,742,983)

Pro Players Salaries

Brent Burns $8,000,000 (5)
James van Riemsdyk $7,000,000 (4)
Derek Stepan $6,500,000 (2)
Brock Nelson $6,000,000 (5)
Erik Johnson $6,000,000 (4)
Matt Niskanen $5,750,000 (2)
Teuvo Teravainen $5,400,000 (5)
Bryan Little $5,291,666 (5)
Thomas Greiss $3,333,333 (1)
Andrew Cogliano $3,250,000 (2)
Josh Morrissey $3,150,000 (1)
Jay Beagle $3,000,000 (3)
Miles Wood $2,750,000 (3)
Oliver Bjorkstrand $2,500,000 (2)
Matthew Nieto $1,975,000 (1)
Mark Jankowski $1,675,000 (1)
Mark Barberio $1,450,000 (1)
Matt Grzelcyk $1,400,000 (1)
Filip Zadina $894,167 (3)
Mackenzie Blackwood $697,500 (1)
Total Pro Players20
Salary Commitment
Year 1 : $76,016,666
Year 2 : $62,335,833
Year 3 : $44,335,833
Year 4 : $37,691,666
Salary Average Commitment
Year 1 : $76,016,666
Year 2 : $62,335,833
Year 3 : $44,335,833
Year 4 : $37,691,666
Salary Cap with 1 Way Contract
Year 1 : $76,016,666
Year 2 : $62,335,833
Year 3 : $44,335,833
Year 4 : $37,691,666

Farm Players Salaries

Kiefer Sherwood $92,500 (1)
Malcolm Subban $85,000 (1)
Adam Erne $80,000 (1)
Brandon Pirri $77,500 (2)
Nick Seeler $72,500 (2)
Total Farm Players5
Salary Commitment
Year 1 : $407,500
Year 2 : $150,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $407,500
Year 2 : $150,000
Year 3 : $0
Year 4 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,328 - 88.80%
Level 2: 5000 - $60 - 4,603 - 92.06%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,494 - 87.35%
Luxury : 1000 - $200 - 892 - 89.20%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %16,317 - 90.65%
Average Income per Game$1,705,648
Year to Date Revenue$1,705,648

Expense

Pro Players Total Salaries$65,908,340
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,279,488
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,279,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,411,296
Pro Remaining Season Days9
Pro Expenses Per Days$5,069,872
Pro Estimated Expenses$45,628,848
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,628,848
Season Salary Cap$65,908,340
Estimate Under Maximum Salary Cap of $81,500,000$15,591,660
Estimate Over Minimum Salary Cap of $0 $65,908,340
Current Bank Account($8,573,840)
Projected Bank Account($50,791,392)

Pro Players Salaries

Connor McDavid $12,500,000 (5)
James van Riemsdyk2 $7,000,000 (4)
Sean Monahan $6,375,000 (4)
Jason Zucker $5,500,000 (4)
Ryan Murray $4,600,000 (2)
Mikko Koskinen $4,500,000 (3)
Nazem Kadri $4,500,000 (3)
Jakub Vrana $3,350,000 (2)
Zack Smith $3,250,000 (2)
Riley Nash $2,750,000 (2)
Brock McGinn $2,100,000 (2)
Melker Karlsson $2,000,000 (1)
Erik Gustafsson $1,200,000 (1)
Dominik Kubalik $925,005 (1)
Adam Fox $925,001 (1)
Slater Koekkoek $925,000 (1)
Alexandar Georgiev $792,500 (1)
Rasmus Andersson $755,833 (1)
Sean Walker $745,000 (1)
Andrew Mangiapane $715,000 (1)
Vladislav Gavrikov $500,001 (1)
Total Pro Players21
Salary Commitment
Year 1 : $65,908,340
Year 2 : $56,425,000
Year 3 : $40,375,000
Year 4 : $31,375,000
Salary Average Commitment
Year 1 : $65,908,340
Year 2 : $56,425,000
Year 3 : $40,375,000
Year 4 : $31,375,000
Salary Cap with 1 Way Contract
Year 1 : $65,908,340
Year 2 : $56,425,000
Year 3 : $40,375,000
Year 4 : $31,375,000

Farm Players Salaries

Ryan Lindgren $92,500 (2)
Kiefer Sherwood2 $92,500 (1)
Mikhail Berdin $75,833 (2)
Dryden Hunt $71,500 (1)
Total Farm Players4
Salary Commitment
Year 1 : $332,333
Year 2 : $168,333
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $332,333
Year 2 : $168,333
Year 3 : $0
Year 4 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 4,920 - 98.40%
Level 3: 2000 - $35 - 1,721 - 86.05%
Level 4: 4000 - $25 - 3,449 - 86.23%
Luxury : 1000 - $200 - 954 - 95.40%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %17,044 - 94.69%
Average Income per Game$1,836,365
Year to Date Revenue$1,836,365

Expense

Pro Players Total Salaries$72,443,834
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,282,719
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,282,719
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,672,730
Pro Remaining Season Days9
Pro Expenses Per Days$5,572,603
Pro Estimated Expenses$50,153,427
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,153,427
Season Salary Cap$72,443,834
Estimate Under Maximum Salary Cap of $81,500,000$9,056,166
Estimate Over Minimum Salary Cap of $0 $72,443,834
Current Bank Account($10,446,354)
Projected Bank Account($56,927,051)

Pro Players Salaries

Mitch Marner $10,893,000 (1)
Ivan Provorov $6,750,000 (1)
Matt Niskanen2 $5,750,000 (2)
Tomas Hertl $5,625,000 (3)
Gustav Nyquist $5,500,000 (4)
Ondrej Palat $5,300,000 (3)
Bryan Little2 $5,291,666 (5)
Ben Bishop $4,916,666 (4)
Connor Murphy $3,850,000 (3)
Darren Helm $3,850,000 (2)
Tanner Pearson $3,750,000 (2)
Joel Edmundson $3,100,000 (1)
Michal Kempny $2,500,000 (3)
Par Lindholm $850,000 (2)
Chris Driedger $850,000 (2)
Sam Lafferty $767,500 (1)
Nick Shore $750,002 (1)
Teddy Blueger $750,000 (2)
Jarred Tinordi $700,000 (2)
Curtis Lazar $700,000 (1)
Total Pro Players20
Salary Commitment
Year 1 : $72,443,834
Year 2 : $49,483,332
Year 3 : $32,983,332
Year 4 : $15,708,332
Salary Average Commitment
Year 1 : $72,443,834
Year 2 : $49,483,332
Year 3 : $32,983,332
Year 4 : $15,708,332
Salary Cap with 1 Way Contract
Year 1 : $72,443,834
Year 2 : $49,483,332
Year 3 : $32,983,332
Year 4 : $15,708,332

Farm Players Salaries

Cody Goloubef $80,000 (1)
Anthony Stolarz $75,000 (2)
Zach Trotman $70,000 (2)
Mark Letestu $70,000 (1)
Joel Kellman $50,000 (1)
Total Farm Players5
Salary Commitment
Year 1 : $345,000
Year 2 : $145,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $345,000
Year 2 : $145,000
Year 3 : $0
Year 4 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,394 - 89.90%
Level 2: 5000 - $60 - 4,626 - 92.52%
Level 3: 2000 - $35 - 1,812 - 90.60%
Level 4: 4000 - $25 - 3,663 - 91.58%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left2
Average Attendance - %16,495 - 91.64%
Average Income per Game$1,746,213
Year to Date Revenue$1,746,213

Expense

Pro Players Total Salaries$61,985,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,072,308
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,072,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,492,426
Pro Remaining Season Days9
Pro Expenses Per Days$4,768,077
Pro Estimated Expenses$42,912,693
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$42,912,693
Season Salary Cap$61,985,000
Estimate Under Maximum Salary Cap of $81,500,000$19,515,000
Estimate Over Minimum Salary Cap of $0 $61,985,000
Current Bank Account($7,326,095)
Projected Bank Account($46,746,362)

Pro Players Salaries

Steven Stamkos $8,500,000 (5)
Zach Werenski $7,500,000 (1)
Colton Parayko $5,500,000 (3)
Tyler Johnson $5,000,000 (5)
Mike Matheson $4,875,000 (5)
Alex Killorn $4,450,000 (4)
Jordan Binnington $4,400,000 (2)
David Perron $4,000,000 (3)
Brandon Montour $3,387,500 (1)
Erik Haula $2,750,000 (1)
Zach Hyman $2,250,000 (2)
Ryan Donato $1,900,000 (2)
MacKenzie Weegar $1,600,000 (1)
Drake Caggiula $1,500,000 (1)
Pierre Engvall $925,000 (1)
Max Lagace $700,000 (1)
Derek Grant $700,000 (1)
Brendan Guhle $697,500 (1)
Chris Terry $675,000 (1)
Lucas Wallmark $675,000 (1)
Total Pro Players20
Salary Commitment
Year 1 : $61,985,000
Year 2 : $40,875,000
Year 3 : $32,325,000
Year 4 : $22,825,000
Salary Average Commitment
Year 1 : $61,985,000
Year 2 : $40,875,000
Year 3 : $32,325,000
Year 4 : $22,825,000
Salary Cap with 1 Way Contract
Year 1 : $61,985,000
Year 2 : $40,875,000
Year 3 : $32,325,000
Year 4 : $22,825,000

Farm Players Salaries

Pheonix Copley $110,000 (3)
Jake Evans $92,500 (1)
Andy Welinski $75,000 (1)
Nicolas Roy $72,000 (1)
Lane Pederson $69,000 (1)
Total Farm Players5
Salary Commitment
Year 1 : $418,500
Year 2 : $110,000
Year 3 : $110,000
Year 4 : $0
Salary Average Commitment
Year 1 : $418,500
Year 2 : $110,000
Year 3 : $110,000
Year 4 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Coyotes ($11,631,849) $76,016,666 $5,483,334 $76,016,666 20525
Islanders ($8,573,840) $65,908,340 $15,591,660 $65,908,340 21425
Rangers ($10,446,354) $72,443,834 $9,056,166 $72,443,834 20525
Red Wings ($7,326,095) $61,985,000 $19,515,000 $61,985,000 20525