|
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 | 232560 | 193579 | 76896 | 156196 | 38872 | 94.54% | 94.43% | 93.78% | 95.24% | 94.81% | 0 |
17027 - 94.59% |
602,800$ | 24,714,812$ | 18000 | 100 | 27,772,566$ |
0$ |
0$ |
29,110,682$ |
27,772,566$ |
27,885,160$ |
23 |
0 |
0$ |
0$ |
0 |
150,899$ |
0$ |
0$ |
27,772,566$ |
7,772,566$ |
50,000,000$ |
22,227,434$ |
153,795,078$ |
153,795,078$ |
| 2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 231968 | 195386 | 77662 | 154959 | 38931 | 94.30% | 95.31% | 94.71% | 94.49% | 94.95% | 0 |
17046 - 94.70% |
603,585$ | 24,746,990$ | 18000 | 100 | 49,731,000$ |
0$ |
0$ |
50,800,312$ |
49,731,000$ |
48,001,897$ |
20 |
0 |
0$ |
0$ |
0 |
279,849$ |
0$ |
0$ |
49,731,000$ |
29,731,000$ |
50,000,000$ |
269,000$ |
9,066,799$ |
9,066,799$ |
| 3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 234757 | 193898 | 77346 | 157443 | 39046 | 95.43% | 94.58% | 94.32% | 96.00% | 95.23% | 0 |
17134 - 95.19% |
606,710$ | 24,875,123$ | 18000 | 100 | 46,869,999$ |
0$ |
0$ |
49,845,219$ |
46,869,999$ |
48,785,527$ |
20 |
0 |
0$ |
0$ |
0 |
249,323$ |
0$ |
0$ |
46,869,999$ |
26,869,999$ |
50,000,000$ |
3,130,001$ |
33,327,394$ |
33,327,394$ |
| 4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 184953 | 160482 | 77094 | 155314 | 38203 | 75.18% | 78.28% | 94.02% | 94.70% | 93.18% | 0 |
15026 - 83.48% |
550,070$ | 22,552,882$ | 18000 | 100 | 49,494,916$ |
0$ |
0$ |
48,963,275$ |
49,494,916$ |
47,946,437$ |
21 |
0 |
0$ |
0$ |
0 |
262,994$ |
0$ |
0$ |
49,494,916$ |
29,494,916$ |
50,000,000$ |
505,084$ |
69,566,006$ |
69,566,006$ |
| 5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 230962 | 192296 | 77178 | 159294 | 39405 | 93.89% | 93.80% | 94.12% | 97.13% | 96.11% | 0 |
17052 - 94.73% |
602,075$ | 24,685,057$ | 18000 | 100 | 49,233,026$ |
0$ |
0$ |
49,567,814$ |
49,233,026$ |
47,457,153$ |
25 |
0 |
0$ |
0$ |
0 |
267,360$ |
0$ |
0$ |
49,233,026$ |
29,233,026$ |
50,000,000$ |
766,974$ |
2,537,561$ |
2,537,561$ |
| 6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 234350 | 194282 | 77975 | 154137 | 38996 | 95.26% | 94.77% | 95.09% | 93.99% | 95.11% | 0 |
17067 - 94.82% |
605,818$ | 24,838,523$ | 18000 | 100 | 47,917,622$ |
0$ |
0$ |
48,813,770$ |
47,917,622$ |
47,813,820$ |
22 |
0 |
0$ |
0$ |
0 |
254,779$ |
0$ |
0$ |
47,917,622$ |
27,917,622$ |
50,000,000$ |
2,082,378$ |
11,184,275$ |
11,184,275$ |
| 7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233360 | 194008 | 78054 | 156772 | 39045 | 94.86% | 94.64% | 95.19% | 95.59% | 95.23% | 0 |
17103 - 95.02% |
605,193$ | 24,812,933$ | 18000 | 100 | 48,799,998$ |
0$ |
0$ |
48,606,762$ |
48,799,998$ |
48,039,080$ |
20 |
0 |
0$ |
0$ |
0 |
256,771$ |
0$ |
0$ |
48,799,998$ |
28,799,998$ |
50,000,000$ |
1,200,002$ |
110,107,646$ |
110,107,646$ |
| 8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233412 | 192374 | 78979 | 155866 | 38813 | 94.88% | 93.84% | 96.32% | 95.04% | 94.67% | 0 |
17060 - 94.78% |
603,639$ | 24,749,194$ | 18000 | 100 | 50,249,999$ |
0$ |
0$ |
53,951,041$ |
50,249,999$ |
48,886,419$ |
21 |
0 |
0$ |
0$ |
0 |
287,760$ |
0$ |
0$ |
50,249,999$ |
30,249,999$ |
50,000,000$ |
-249,999$ |
46,715,333$ |
46,715,333$ |
| 9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 239249 | 201282 | 79183 | 163936 | 39532 | 97.26% | 98.19% | 96.56% | 99.96% | 96.42% | 0 |
17639 - 97.99% |
489,205$ | 20,057,392$ | 18000 | 100 | 46,649,378$ |
0$ |
0$ |
49,439,375$ |
46,649,378$ |
48,419,516$ |
22 |
1 |
0$ |
0$ |
0 |
248,174$ |
0$ |
0$ |
46,649,378$ |
26,649,378$ |
50,000,000$ |
3,350,622$ |
71,151,623$ |
71,151,623$ |
| 10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 231007 | 196720 | 76782 | 155070 | 39131 | 93.91% | 95.96% | 93.64% | 94.55% | 95.44% | 0 |
17042 - 94.68% |
603,527$ | 24,744,623$ | 18000 | 100 | 51,500,000$ |
0$ |
0$ |
54,056,757$ |
51,500,000$ |
48,230,751$ |
26 |
1 |
0$ |
0$ |
0 |
301,562$ |
0$ |
0$ |
51,500,000$ |
31,500,000$ |
50,000,000$ |
-1,500,000$ |
1,031,061$ |
1,031,061$ |
| 11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 165233 | 158204 | 60112 | 123589 | 22376 | 67.17% | 77.17% | 73.31% | 75.36% | 54.58% | 0 |
12915 - 71.75% |
532,062$ | 21,814,549$ | 18000 | 100 | 21,766,523$ |
0$ |
0$ |
24,574,136$ |
21,766,523$ |
22,418,922$ |
22 |
1 |
0$ |
0$ |
0 |
118,576$ |
0$ |
0$ |
21,766,523$ |
1,766,523$ |
50,000,000$ |
28,233,477$ |
5,503,859$ |
5,503,859$ |
| 12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233750 | 195853 | 77732 | 154370 | 39288 | 95.02% | 95.54% | 94.80% | 94.13% | 95.82% | 0 |
17097 - 94.99% |
606,922$ | 24,883,818$ | 18000 | 100 | 26,120,000$ |
0$ |
0$ |
26,154,503$ |
26,120,000$ |
25,095,787$ |
24 |
0 |
0$ |
0$ |
0 |
141,250$ |
0$ |
0$ |
26,120,000$ |
6,120,000$ |
50,000,000$ |
23,880,000$ |
37,050,969$ |
37,050,969$ |
| 13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 230828 | 194135 | 79710 | 156182 | 39226 | 93.83% | 94.70% | 97.21% | 95.23% | 95.67% | 0 |
17075 - 94.86% |
603,163$ | 24,729,691$ | 18000 | 100 | 47,606,756$ |
0$ |
0$ |
42,912,751$ |
47,606,756$ |
41,903,764$ |
24 |
0 |
0$ |
0$ |
0 |
253,160$ |
0$ |
0$ |
47,606,756$ |
27,606,756$ |
50,000,000$ |
2,393,244$ |
58,714,074$ |
58,714,074$ |
| 14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 232678 | 195151 | 77815 | 156312 | 38820 | 94.58% | 95.20% | 94.90% | 95.31% | 94.68% | 0 |
17092 - 94.96% |
604,420$ | 24,781,218$ | 18000 | 100 | 48,930,000$ |
0$ |
0$ |
48,499,250$ |
48,930,000$ |
47,382,847$ |
22 |
1 |
0$ |
0$ |
0 |
260,052$ |
0$ |
0$ |
48,930,000$ |
28,930,000$ |
50,000,000$ |
1,070,000$ |
78,229,115$ |
78,229,115$ |
| 15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233574 | 193843 | 76262 | 157318 | 38747 | 94.95% | 94.56% | 93.00% | 95.93% | 94.50% | 0 |
17067 - 94.82% |
603,951$ | 24,761,983$ | 18000 | 100 | 22,880,000$ |
0$ |
0$ |
23,430,332$ |
22,880,000$ |
22,388,693$ |
22 |
1 |
0$ |
0$ |
0 |
124,375$ |
0$ |
0$ |
22,880,000$ |
2,880,000$ |
50,000,000$ |
27,120,000$ |
66,367,156$ |
66,367,156$ |
| 16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 235338 | 199284 | 81794 | 160419 | 40504 | 95.67% | 97.21% | 99.75% | 97.82% | 98.79% | 0 |
17496 - 97.20% |
508,226$ | 20,837,248$ | 18000 | 100 | 46,808,000$ |
0$ |
0$ |
49,820,922$ |
46,808,000$ |
48,607,994$ |
22 |
1 |
0$ |
0$ |
0 |
249,000$ |
0$ |
0$ |
46,808,000$ |
26,808,000$ |
50,000,000$ |
3,192,000$ |
22,740,978$ |
22,740,978$ |
| 17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 241595 | 202636 | 81589 | 163981 | 40497 | 98.21% | 98.85% | 99.50% | 99.99% | 98.77% | 0 |
17812 - 98.96% |
437,434$ | 17,934,780$ | 18000 | 100 | 40,167,498$ |
0$ |
0$ |
47,272,681$ |
40,167,498$ |
42,072,679$ |
22 |
0 |
0$ |
0$ |
0 |
236,289$ |
0$ |
0$ |
40,167,498$ |
20,167,498$ |
50,000,000$ |
9,832,502$ |
962,747,044$ |
962,747,044$ |
| 18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 234258 | 193546 | 77719 | 158433 | 38902 | 95.23% | 94.41% | 94.78% | 96.61% | 94.88% | 0 |
17143 - 95.24% |
605,877$ | 24,840,973$ | 18000 | 100 | 47,399,999$ |
0$ |
0$ |
51,991,687$ |
47,399,999$ |
49,136,958$ |
20 |
2 |
0$ |
0$ |
0 |
261,719$ |
0$ |
0$ |
47,399,999$ |
27,399,999$ |
50,000,000$ |
2,600,001$ |
246,614,895$ |
246,614,895$ |
| 19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 230259 | 196470 | 78391 | 155280 | 39299 | 93.60% | 95.84% | 95.60% | 94.68% | 95.85% | 0 |
17066 - 94.81% |
603,581$ | 24,746,823$ | 18000 | 100 | 49,319,000$ |
0$ |
0$ |
49,010,340$ |
49,319,000$ |
47,940,073$ |
22 |
0 |
0$ |
0$ |
0 |
262,078$ |
0$ |
0$ |
49,319,000$ |
29,319,000$ |
50,000,000$ |
681,000$ |
82,547,155$ |
82,547,155$ |
| 20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 234148 | 196114 | 77373 | 157707 | 39031 | 95.18% | 95.67% | 94.36% | 96.16% | 95.20% | 0 |
17180 - 95.44% |
607,647$ | 24,913,517$ | 18000 | 100 | 29,575,000$ |
0$ |
0$ |
30,762,313$ |
29,575,000$ |
29,729,971$ |
25 |
1 |
0$ |
0$ |
0 |
159,245$ |
0$ |
0$ |
29,575,000$ |
9,575,000$ |
50,000,000$ |
20,425,000$ |
79,209,689$ |
79,209,689$ |
| 21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233227 | 195821 | 77166 | 153338 | 38969 | 94.81% | 95.52% | 94.10% | 93.50% | 95.05% | 0 |
17037 - 94.65% |
604,951$ | 24,802,998$ | 18000 | 100 | 49,668,150$ |
0$ |
0$ |
49,851,285$ |
49,668,150$ |
48,835,655$ |
20 |
0 |
0$ |
0$ |
0 |
263,897$ |
0$ |
0$ |
49,668,150$ |
29,668,150$ |
50,000,000$ |
331,850$ |
397,082,845$ |
397,082,845$ |
| 22 | Phoenix Coyotes | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 238383 | 196825 | 78818 | 157793 | 39388 | 96.90% | 96.01% | 96.12% | 96.22% | 96.07% | 0 |
17347 - 96.37% |
552,453$ | 22,650,553$ | 18000 | 100 | 45,987,656$ |
0$ |
0$ |
50,343,758$ |
45,987,656$ |
49,343,766$ |
20 |
1 |
0$ |
0$ |
0 |
244,727$ |
0$ |
0$ |
45,987,656$ |
25,987,656$ |
50,000,000$ |
4,012,344$ |
230,222,680$ |
230,222,680$ |
| 23 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 236089 | 193706 | 76796 | 155985 | 38584 | 95.97% | 94.49% | 93.65% | 95.11% | 94.11% | 0 |
17101 - 95.01% |
606,472$ | 24,865,365$ | 18000 | 100 | 49,635,000$ |
0$ |
0$ |
51,939,767$ |
49,635,000$ |
48,939,767$ |
20 |
0 |
0$ |
0$ |
0 |
274,141$ |
0$ |
0$ |
49,635,000$ |
29,635,000$ |
50,000,000$ |
365,000$ |
27,239,092$ |
27,239,092$ |
| 24 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 231157 | 194053 | 77953 | 156271 | 38802 | 93.97% | 94.66% | 95.06% | 95.29% | 94.64% | 0 |
17030 - 94.61% |
601,714$ | 24,670,259$ | 18000 | 100 | 49,919,667$ |
0$ |
0$ |
49,556,875$ |
49,919,667$ |
48,468,328$ |
23 |
0 |
0$ |
0$ |
0 |
265,207$ |
0$ |
0$ |
49,919,667$ |
29,919,667$ |
50,000,000$ |
80,333$ |
68,659,636$ |
68,659,636$ |
| 25 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 236438 | 196451 | 78010 | 110037 | 39495 | 96.11% | 95.83% | 95.13% | 67.10% | 96.33% | 0 |
16108 - 89.49% |
607,163$ | 24,893,678$ | 18000 | 100 | 23,690,798$ |
0$ |
0$ |
23,849,158$ |
23,690,798$ |
22,834,039$ |
24 |
0 |
0$ |
0$ |
0 |
128,598$ |
0$ |
0$ |
23,690,798$ |
3,690,798$ |
50,000,000$ |
26,309,202$ |
4,706,965$ |
4,706,965$ |
| 26 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 239436 | 193336 | 80615 | 161016 | 40413 | 97.33% | 94.31% | 98.31% | 98.18% | 98.57% | 0 |
17435 - 96.86% |
513,080$ | 21,036,278$ | 18000 | 100 | 45,999,999$ |
0$ |
0$ |
44,315,390$ |
45,999,999$ |
42,198,437$ |
27 |
1 |
0$ |
0$ |
0 |
250,521$ |
0$ |
0$ |
45,999,999$ |
25,999,999$ |
50,000,000$ |
4,000,001$ |
233,194,033$ |
233,194,033$ |
| 27 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 177281 | 192760 | 59260 | 155812 | 30293 | 72.07% | 94.03% | 72.27% | 95.01% | 73.89% | 0 |
15010 - 83.39% |
550,495$ | 22,570,294$ | 18000 | 100 | 49,853,333$ |
0$ |
0$ |
52,027,512$ |
49,853,333$ |
47,440,064$ |
24 |
1 |
0$ |
0$ |
0 |
283,090$ |
0$ |
0$ |
49,853,333$ |
29,853,333$ |
50,000,000$ |
146,667$ |
137,149,980$ |
137,149,980$ |
| 28 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 232374 | 195455 | 80058 | 154373 | 38510 | 94.46% | 95.34% | 97.63% | 94.13% | 93.93% | 0 |
17092 - 94.96% |
603,992$ | 24,763,656$ | 18000 | 100 | 49,174,321$ |
0$ |
0$ |
50,347,399$ |
49,174,321$ |
45,284,876$ |
24 |
1 |
0$ |
0$ |
0 |
282,158$ |
0$ |
0$ |
49,174,321$ |
29,174,321$ |
50,000,000$ |
825,679$ |
73,005,608$ |
73,005,608$ |
| 29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 167466 | 126728 | 38735 | 68947 | 22620 | 68.08% | 61.82% | 47.24% | 42.04% | 55.17% | 0 |
10354 - 57.52% |
525,768$ | 21,556,478$ | 18000 | 100 | 49,680,000$ |
0$ |
0$ |
48,706,840$ |
49,680,000$ |
47,360,994$ |
24 |
0 |
0$ |
0$ |
0 |
263,958$ |
0$ |
0$ |
49,680,000$ |
29,680,000$ |
50,000,000$ |
320,000$ |
80,793,461$ |
80,793,461$ |
| 30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 229994 | 195629 | 78115 | 109711 | 39179 | 93.49% | 95.43% | 95.26% | 66.90% | 95.56% | 0 |
15918 - 88.43% |
597,692$ | 24,505,364$ | 18000 | 100 | 50,440,137$ |
0$ |
0$ |
49,820,410$ |
50,440,137$ |
48,802,190$ |
22 |
1 |
0$ |
0$ |
0 |
267,917$ |
0$ |
0$ |
50,440,137$ |
30,440,137$ |
50,000,000$ |
-440,137$ |
7,002,210$ |
7,002,210$ |
| 31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 98400 | 82000 | 32800 | 65600 | 16400 | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | 0 |
7200 - 40.00% |
678,300$ | 27,810,300$ | 18000 | 100 | 41,960,000$ |
0$ |
0$ |
46,265,200$ |
41,960,000$ |
46,050,637$ |
21 |
1 |
0$ |
0$ |
0 |
219,062$ |
0$ |
0$ |
41,960,000$ |
21,960,000$ |
50,000,000$ |
8,040,000$ |
122,219,350$ |
122,219,350$ |
| 32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233458 | 192400 | 77673 | 157606 | 39092 | 94.90% | 93.85% | 94.72% | 96.10% | 95.35% | 0 |
17079 - 94.88% |
604,274$ | 24,775,227$ | 18000 | 100 | 47,614,145$ |
0$ |
0$ |
46,987,849$ |
47,614,145$ |
45,823,195$ |
22 |
0 |
0$ |
0$ |
0 |
253,720$ |
0$ |
0$ |
47,614,145$ |
27,614,145$ |
50,000,000$ |
2,385,855$ |
4,130,946$ |
4,130,946$ |
Back to the Top