|
Arena Capacity |
Ticket Price |
Attendance |
Attendance PCT |
Income |
Expenses |
Estimate |
Team Total Estimate |
| # |
Team |
Level1 | Level2 | Level3 | Level4 | Luxury | Level1 | Level2 | Level3 | Level4 | Luxury | Level1 | Level2 | Level3 | Level4 | Luxury | Level1 | Level2 | Level3 | Level4 | Luxury |
Home Games Left |
Average Attendance - % |
Average Income per Game |
Year to Date Revenue |
Arena Capacity |
Team Popularity |
Players Total Salaries |
Players Total Average Salaries |
Special Salary Cap Value | Year To Date Expenses |
Salary Cap Per Days |
Salary Cap To Date |
Players In Salary Cap |
Players Out of Salary Cap |
Luxury Taxe Total | Estimated Season Revenue |
Remaining Season Days |
Expenses Per Days |
Estimated Season Expenses |
Estimated Season Expenses | Estimated Season Salary Cap | Over Minimum Salary Cap of 20,000,000$ |
Maximum Salary Cap | Available Salary Cap | Current Bank Account | Projected Bank Account |
| 1 | Anaheim Ducks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 27,061,500$ |
0$ |
0$ |
0$ |
27,061,500$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
147,195$ |
28,261,440$ |
30,965,895$ |
27,061,500$ |
7,061,500$ |
50,000,000$ |
22,938,500$ |
158,301,849$ |
127,335,954$ |
| 2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,173,542$ |
0$ |
0$ |
0$ |
49,173,542$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
261,321$ |
50,173,632$ |
51,281,037$ |
49,173,542$ |
29,173,542$ |
50,000,000$ |
826,458$ |
24,674,299$ |
-26,606,738$ |
| 3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,069,146$ |
0$ |
0$ |
0$ |
49,069,146$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
260,777$ |
50,069,184$ |
51,174,249$ |
49,069,146$ |
29,069,146$ |
50,000,000$ |
930,854$ |
56,882,700$ |
5,708,451$ |
| 4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 46,225,000$ |
0$ |
0$ |
0$ |
46,225,000$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
245,964$ |
47,225,088$ |
48,339,123$ |
46,225,000$ |
26,225,000$ |
50,000,000$ |
3,775,000$ |
94,508,575$ |
46,169,452$ |
| 5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 48,483,026$ |
0$ |
0$ |
0$ |
48,483,026$ |
0$ |
24 |
0 |
0$ |
0$ |
192 |
263,453$ |
50,582,976$ |
51,713,391$ |
48,483,026$ |
28,483,026$ |
50,000,000$ |
1,516,974$ |
8,035,212$ |
-43,678,179$ |
| 6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 47,999,999$ |
0$ |
0$ |
0$ |
47,999,999$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
255,208$ |
48,999,936$ |
50,051,961$ |
47,999,999$ |
27,999,999$ |
50,000,000$ |
2,000,001$ |
33,645,897$ |
-16,406,064$ |
| 7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,899,999$ |
0$ |
0$ |
0$ |
49,899,999$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
262,500$ |
50,400,000$ |
51,585,990$ |
49,899,999$ |
29,899,999$ |
50,000,000$ |
100,001$ |
132,510,527$ |
80,924,537$ |
| 8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 48,400,000$ |
0$ |
0$ |
0$ |
48,400,000$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
278,125$ |
53,400,000$ |
54,469,575$ |
48,400,000$ |
28,400,000$ |
50,000,000$ |
1,600,000$ |
74,466,436$ |
19,996,861$ |
| 9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 48,299,998$ |
0$ |
0$ |
0$ |
48,299,998$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
256,771$ |
49,300,032$ |
50,391,057$ |
48,299,998$ |
28,299,998$ |
50,000,000$ |
1,700,002$ |
9,033,069$ |
-41,357,988$ |
| 10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,520,000$ |
0$ |
0$ |
0$ |
49,520,000$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
280,312$ |
53,819,904$ |
54,075,159$ |
49,520,000$ |
29,520,000$ |
50,000,000$ |
480,000$ |
28,034,954$ |
-26,040,205$ |
| 11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 29,329,523$ |
0$ |
0$ |
0$ |
29,329,523$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
173,591$ |
33,329,472$ |
34,365,507$ |
29,329,523$ |
9,329,523$ |
50,000,000$ |
20,670,477$ |
6,762,639$ |
-27,602,868$ |
| 12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 26,239,667$ |
0$ |
0$ |
0$ |
26,239,667$ |
0$ |
21 |
0 |
0$ |
0$ |
192 |
141,873$ |
27,239,616$ |
27,471,081$ |
26,239,667$ |
6,239,667$ |
50,000,000$ |
23,760,333$ |
35,968,139$ |
8,497,058$ |
| 13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 36,329,998$ |
0$ |
0$ |
0$ |
36,329,998$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
194,427$ |
37,329,984$ |
38,407,944$ |
36,329,998$ |
16,329,998$ |
50,000,000$ |
13,670,002$ |
75,407,426$ |
36,999,482$ |
| 14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 48,730,000$ |
0$ |
0$ |
0$ |
48,730,000$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
259,010$ |
49,729,920$ |
50,860,725$ |
48,730,000$ |
28,730,000$ |
50,000,000$ |
1,270,000$ |
10,502,413$ |
-40,358,312$ |
| 15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 25,858,888$ |
0$ |
0$ |
0$ |
25,858,888$ |
0$ |
23 |
0 |
0$ |
0$ |
192 |
139,890$ |
26,858,880$ |
27,954,585$ |
25,858,888$ |
5,858,888$ |
50,000,000$ |
24,141,112$ |
63,608,770$ |
35,654,185$ |
| 16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 50,188,000$ |
0$ |
0$ |
0$ |
50,188,000$ |
0$ |
23 |
0 |
0$ |
0$ |
192 |
266,604$ |
51,187,968$ |
52,263,978$ |
50,188,000$ |
30,188,000$ |
50,000,000$ |
-188,000$ |
50,241,125$ |
-2,022,853$ |
| 17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 48,537,497$ |
0$ |
0$ |
0$ |
48,537,497$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
279,883$ |
53,737,536$ |
54,872,046$ |
48,537,497$ |
28,537,497$ |
50,000,000$ |
1,462,503$ |
990,688,946$ |
935,816,900$ |
| 18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,799,999$ |
0$ |
0$ |
0$ |
49,799,999$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
274,219$ |
52,650,048$ |
53,795,088$ |
49,799,999$ |
29,799,999$ |
50,000,000$ |
200,001$ |
272,356,551$ |
218,561,463$ |
| 19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,269,000$ |
0$ |
0$ |
0$ |
49,269,000$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
261,818$ |
50,269,056$ |
51,433,791$ |
49,269,000$ |
29,269,000$ |
50,000,000$ |
731,000$ |
15,425,830$ |
-36,007,961$ |
| 20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 28,284,999$ |
0$ |
0$ |
0$ |
28,284,999$ |
0$ |
22 |
0 |
0$ |
0$ |
192 |
152,526$ |
29,284,992$ |
30,535,527$ |
28,284,999$ |
8,284,999$ |
50,000,000$ |
21,715,001$ |
83,710,084$ |
53,174,557$ |
| 21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 50,763,882$ |
0$ |
0$ |
0$ |
50,763,882$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
269,604$ |
51,763,968$ |
52,858,893$ |
50,763,882$ |
30,763,882$ |
50,000,000$ |
-763,882$ |
420,692,433$ |
367,833,540$ |
| 22 | Phoenix Coyotes | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,854,442$ |
0$ |
0$ |
0$ |
49,854,442$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
264,867$ |
50,854,464$ |
54,135,924$ |
49,854,442$ |
29,854,442$ |
50,000,000$ |
145,558$ |
258,662,532$ |
204,526,608$ |
| 23 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,859,800$ |
0$ |
0$ |
0$ |
49,859,800$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
275,311$ |
52,859,712$ |
54,081,777$ |
49,859,800$ |
29,859,800$ |
50,000,000$ |
140,200$ |
52,965,214$ |
-1,116,563$ |
| 24 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 47,821,249$ |
0$ |
0$ |
0$ |
47,821,249$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
254,277$ |
48,821,184$ |
49,913,184$ |
47,821,249$ |
27,821,249$ |
50,000,000$ |
2,178,751$ |
92,118,089$ |
42,204,905$ |
| 25 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 22,320,798$ |
0$ |
0$ |
0$ |
22,320,798$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
121,462$ |
23,320,704$ |
24,373,509$ |
22,320,798$ |
2,320,798$ |
50,000,000$ |
27,679,202$ |
2,152,865$ |
-22,220,644$ |
| 26 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 38,140,000$ |
0$ |
0$ |
0$ |
38,140,000$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
209,583$ |
40,239,936$ |
40,519,371$ |
38,140,000$ |
18,140,000$ |
50,000,000$ |
11,860,000$ |
254,219,399$ |
213,700,028$ |
| 27 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 42,505,833$ |
0$ |
0$ |
0$ |
42,505,833$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
244,822$ |
47,005,824$ |
48,149,499$ |
42,505,833$ |
22,505,833$ |
50,000,000$ |
7,494,167$ |
165,131,099$ |
116,981,600$ |
| 28 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 40,089,999$ |
0$ |
0$ |
0$ |
40,089,999$ |
0$ |
22 |
0 |
0$ |
0$ |
192 |
234,844$ |
45,090,048$ |
46,177,953$ |
40,089,999$ |
20,089,999$ |
50,000,000$ |
9,910,001$ |
97,132,281$ |
50,954,328$ |
| 29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,880,000$ |
0$ |
0$ |
0$ |
49,880,000$ |
0$ |
24 |
0 |
0$ |
0$ |
192 |
265,000$ |
50,880,000$ |
53,531,025$ |
49,880,000$ |
29,880,000$ |
50,000,000$ |
120,000$ |
68,611$ |
-53,462,414$ |
| 30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 46,556,998$ |
0$ |
0$ |
0$ |
46,556,998$ |
0$ |
23 |
0 |
0$ |
0$ |
192 |
247,693$ |
47,557,056$ |
54,035,541$ |
46,556,998$ |
26,556,998$ |
50,000,000$ |
3,443,002$ |
236,335$ |
-53,799,206$ |
| 31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 49,159,999$ |
0$ |
0$ |
0$ |
49,159,999$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
256,562$ |
49,259,904$ |
50,365,359$ |
49,159,999$ |
29,159,999$ |
50,000,000$ |
840,001$ |
139,222,658$ |
88,857,299$ |
| 32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 42,731,645$ |
0$ |
0$ |
0$ |
42,731,645$ |
0$ |
20 |
0 |
0$ |
0$ |
192 |
228,290$ |
43,831,680$ |
44,938,695$ |
42,731,645$ |
22,731,645$ |
50,000,000$ |
7,268,355$ |
15,876,889$ |
-29,061,806$ |
Back to the Top