|
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 | 126536 | 106056 | 42171 | 84858 | 20733 | 95.86% | 96.41% | 95.84% | 96.43% | 94.24% | 19 |
17289 - 96.05% |
610,533$ | 13,431,720$ | 18000 | 100 | 31,114,996$ |
0$ |
0$ |
16,996,501$ |
31,114,996$ |
16,372,023$ |
22 |
1 |
0$ |
11,600,122$ |
94 |
164,872$ |
15,497,968$ |
16,089,668$ |
31,114,996$ |
11,114,996$ |
50,000,000$ |
18,885,004$ |
151,245,202$ |
148,088,420$ |
2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 123370 | 104041 | 42282 | 82783 | 20778 | 93.46% | 94.58% | 96.10% | 94.07% | 94.45% | 19 |
16966 - 94.26% |
599,727$ | 13,194,001$ | 18000 | 100 | 51,055,507$ |
0$ |
-1,750,000$ |
25,527,257$ |
51,055,507$ |
24,353,780$ |
20 |
0 |
0$ |
11,394,819$ |
94 |
285,997$ |
26,883,718$ |
27,425,269$ |
49,305,507$ |
29,305,507$ |
50,000,000$ |
694,493$ |
907,944,237$ |
893,189,766$ |
3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 126569 | 105600 | 41280 | 83559 | 20694 | 95.89% | 96.00% | 93.82% | 94.95% | 94.06% | 19 |
17168 - 95.38% |
608,469$ | 13,386,319$ | 18000 | 100 | 48,210,035$ |
0$ |
0$ |
26,077,628$ |
48,210,035$ |
25,557,222$ |
20 |
1 |
0$ |
11,560,912$ |
94 |
251,072$ |
23,600,768$ |
24,147,169$ |
48,210,035$ |
28,210,035$ |
50,000,000$ |
1,789,965$ |
21,564,565$ |
10,460,076$ |
4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 102595 | 88155 | 43786 | 86692 | 21735 | 74.34% | 76.66% | 95.19% | 94.23% | 94.50% | 18 |
14911 - 82.84% |
546,119$ | 12,560,726$ | 18000 | 100 | 46,964,107$ |
0$ |
0$ |
25,916,807$ |
46,964,107$ |
25,396,402$ |
20 |
1 |
0$ |
9,830,133$ |
94 |
244,715$ |
23,003,210$ |
23,517,989$ |
46,964,107$ |
26,964,107$ |
50,000,000$ |
3,035,893$ |
58,947,626$ |
46,402,087$ |
5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 133165 | 109366 | 43940 | 85829 | 21610 | 96.50% | 95.10% | 95.52% | 93.29% | 93.96% | 18 |
17127 - 95.15% |
608,783$ | 14,002,017$ | 18000 | 100 | 51,690,000$ |
0$ |
-1,750,000$ |
27,735,638$ |
51,690,000$ |
26,642,708$ |
23 |
0 |
0$ |
10,958,100$ |
94 |
274,439$ |
25,797,266$ |
26,337,653$ |
49,940,000$ |
29,940,000$ |
50,000,000$ |
60,000$ |
79,509,680$ |
65,536,211$ |
6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 125136 | 101967 | 42386 | 82812 | 20506 | 94.80% | 92.70% | 96.33% | 94.10% | 93.21% | 19 |
16946 - 94.14% |
599,773$ | 13,195,008$ | 18000 | 100 | 49,819,995$ |
0$ |
0$ |
25,481,258$ |
49,819,995$ |
24,960,843$ |
24 |
0 |
0$ |
11,395,689$ |
94 |
259,286$ |
24,372,884$ |
24,874,471$ |
49,819,995$ |
29,819,995$ |
50,000,000$ |
180,005$ |
7,694,116$ |
-4,323,816$ |
7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 117961 | 98021 | 40134 | 80043 | 19946 | 93.62% | 93.35% | 95.56% | 95.29% | 94.98% | 20 |
16957 - 94.21% |
599,180$ | 12,582,777$ | 18000 | 100 | 49,299,997$ |
0$ |
0$ |
25,271,929$ |
49,299,997$ |
25,074,998$ |
19 |
1 |
0$ |
11,983,597$ |
94 |
252,041$ |
23,691,854$ |
24,220,504$ |
49,299,997$ |
29,299,997$ |
50,000,000$ |
700,003$ |
101,195,413$ |
90,236,667$ |
8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 126503 | 104496 | 41595 | 82543 | 21011 | 95.84% | 95.00% | 94.53% | 93.80% | 95.50% | 19 |
17098 - 94.99% |
608,035$ | 13,376,760$ | 18000 | 100 | 44,300,001$ |
0$ |
0$ |
25,984,613$ |
44,300,001$ |
25,110,136$ |
20 |
3 |
0$ |
11,552,656$ |
94 |
231,122$ |
21,725,468$ |
22,229,480$ |
44,300,001$ |
24,300,001$ |
50,000,000$ |
5,699,999$ |
38,101,910$ |
28,625,898$ |
9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 128386 | 107516 | 42490 | 88000 | 21102 | 97.26% | 97.74% | 96.57% | 100.00% | 95.92% | 19 |
17613 - 97.85% |
488,259$ | 10,741,702$ | 18000 | 100 | 44,270,706$ |
0$ |
0$ |
25,935,277$ |
44,270,706$ |
25,414,873$ |
20 |
2 |
0$ |
9,276,924$ |
94 |
230,973$ |
21,711,462$ |
22,257,669$ |
44,270,706$ |
24,270,706$ |
50,000,000$ |
5,729,294$ |
56,494,122$ |
45,020,055$ |
10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 135772 | 114266 | 45552 | 90237 | 22872 | 94.29% | 95.22% | 94.90% | 94.00% | 95.30% | 17 |
17029 - 94.61% |
603,641$ | 14,487,376$ | 18000 | 100 | 49,790,000$ |
0$ |
0$ |
29,019,930$ |
49,790,000$ |
25,689,319$ |
20 |
0 |
0$ |
10,261,891$ |
94 |
286,684$ |
26,948,296$ |
27,035,014$ |
49,790,000$ |
29,790,000$ |
50,000,000$ |
210,000$ |
94,741,948$ |
79,402,434$ |
11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 88964 | 89739 | 33373 | 69592 | 12529 | 64.47% | 78.03% | 72.55% | 75.64% | 54.47% | 18 |
12791 - 71.06% |
522,820$ | 12,024,871$ | 18000 | 100 | 28,116,999$ |
0$ |
0$ |
16,486,999$ |
28,116,999$ |
15,966,588$ |
23 |
1 |
0$ |
9,410,769$ |
94 |
148,556$ |
13,964,264$ |
14,458,479$ |
28,116,999$ |
8,116,999$ |
50,000,000$ |
21,883,001$ |
1,535,401$ |
-1,943,036$ |
12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 126541 | 104181 | 41830 | 83244 | 21207 | 95.86% | 94.71% | 95.07% | 94.60% | 96.40% | 19 |
17137 - 95.20% |
609,109$ | 13,400,397$ | 18000 | 100 | 26,100,000$ |
0$ |
1,750,000$ |
14,375,948$ |
26,100,000$ |
13,855,527$ |
21 |
1 |
0$ |
11,573,070$ |
94 |
138,265$ |
12,996,910$ |
13,111,176$ |
27,850,000$ |
7,850,000$ |
50,000,000$ |
22,150,000$ |
37,072,035$ |
36,933,795$ |
13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 103746 | 85566 | 34779 | 68556 | 17063 | 96.06% | 95.07% | 96.61% | 95.22% | 94.79% | 23 |
17206 - 95.59% |
609,437$ | 10,969,866$ | 18000 | 100 | 49,912,468$ |
0$ |
0$ |
27,868,880$ |
49,912,468$ |
25,266,776$ |
21 |
0 |
0$ |
14,017,051$ |
94 |
280,166$ |
26,335,604$ |
26,870,365$ |
49,912,468$ |
29,912,468$ |
50,000,000$ |
87,532$ |
44,451,950$ |
32,888,593$ |
14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 119930 | 99888 | 40337 | 79374 | 19930 | 95.18% | 95.13% | 96.04% | 94.49% | 94.90% | 20 |
17117 - 95.09% |
606,452$ | 12,735,494$ | 18000 | 100 | 41,373,757$ |
0$ |
1,750,000$ |
22,844,086$ |
41,373,757$ |
22,323,674$ |
23 |
0 |
0$ |
12,129,042$ |
94 |
216,193$ |
20,322,142$ |
20,866,603$ |
43,123,757$ |
23,123,757$ |
50,000,000$ |
6,876,243$ |
70,434,183$ |
63,227,380$ |
15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 117444 | 99581 | 39855 | 79983 | 20292 | 93.21% | 94.84% | 94.89% | 95.22% | 96.63% | 20 |
17007 - 94.49% |
601,612$ | 12,633,845$ | 18000 | 100 | 30,129,322$ |
0$ |
1,750,000$ |
16,687,342$ |
30,129,322$ |
16,166,935$ |
22 |
0 |
0$ |
12,032,233$ |
94 |
158,823$ |
14,929,362$ |
18,870,278$ |
31,879,322$ |
11,879,322$ |
50,000,000$ |
18,120,678$ |
59,586,481$ |
54,081,019$ |
16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 109761 | 92902 | 37922 | 74221 | 18818 | 96.28% | 97.79% | 99.79% | 97.66% | 99.04% | 22 |
17559 - 97.55% |
510,802$ | 9,705,230$ | 18000 | 100 | 44,999,999$ |
0$ |
0$ |
23,069,383$ |
44,999,999$ |
22,548,979$ |
22 |
0 |
0$ |
11,237,635$ |
94 |
234,694$ |
22,061,236$ |
22,584,745$ |
44,999,999$ |
24,999,999$ |
50,000,000$ |
5,000,001$ |
9,884,099$ |
22,799$ |
17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 129488 | 108828 | 43934 | 87985 | 21629 | 98.10% | 98.93% | 99.85% | 99.98% | 98.31% | 19 |
17812 - 98.96% |
437,008$ | 9,614,169$ | 18000 | 100 | 46,019,931$ |
0$ |
0$ |
25,860,533$ |
46,019,931$ |
23,154,469$ |
23 |
0 |
0$ |
8,303,146$ |
94 |
261,326$ |
24,564,644$ |
25,128,893$ |
46,019,931$ |
26,019,931$ |
50,000,000$ |
3,980,069$ |
947,183,877$ |
931,838,101$ |
18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 100845 | 85331 | 34350 | 69523 | 17030 | 93.38% | 94.81% | 95.42% | 96.56% | 94.61% | 23 |
17060 - 94.78% |
600,754$ | 10,813,566$ | 18000 | 100 | 52,490,000$ |
0$ |
-1,750,000$ |
27,563,991$ |
52,490,000$ |
26,080,809$ |
22 |
0 |
0$ |
13,817,334$ |
94 |
282,347$ |
26,540,618$ |
27,090,026$ |
50,740,000$ |
30,740,000$ |
50,000,000$ |
-740,000$ |
232,286,923$ |
220,357,553$ |
19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 112391 | 95360 | 37679 | 76000 | 18818 | 93.66% | 95.36% | 94.20% | 95.00% | 94.09% | 21 |
17012 - 94.51% |
600,858$ | 12,017,162$ | 18000 | 100 | 49,902,230$ |
0$ |
0$ |
25,678,587$ |
49,902,230$ |
25,158,183$ |
20 |
0 |
0$ |
12,618,020$ |
94 |
259,705$ |
24,412,270$ |
24,968,177$ |
49,902,230$ |
29,902,230$ |
50,000,000$ |
97,770$ |
72,293,458$ |
61,073,780$ |
20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 107135 | 90004 | 35596 | 71987 | 18085 | 93.98% | 94.74% | 93.67% | 94.72% | 95.18% | 22 |
16990 - 94.39% |
601,702$ | 11,432,333$ | 18000 | 100 | 48,936,666$ |
0$ |
0$ |
25,026,400$ |
48,936,666$ |
24,505,996$ |
21 |
0 |
0$ |
13,237,438$ |
94 |
254,779$ |
23,949,226$ |
24,587,583$ |
48,936,666$ |
28,936,666$ |
50,000,000$ |
1,063,334$ |
66,075,720$ |
56,140,594$ |
21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 125935 | 104946 | 41900 | 84413 | 20357 | 95.41% | 95.41% | 95.23% | 95.92% | 92.53% | 19 |
17161 - 95.34% |
605,426$ | 13,319,375$ | 18000 | 100 | 49,320,283$ |
0$ |
0$ |
25,781,989$ |
49,320,283$ |
25,261,585$ |
20 |
0 |
0$ |
11,503,097$ |
94 |
256,736$ |
24,133,184$ |
24,665,326$ |
49,320,283$ |
29,320,283$ |
50,000,000$ |
679,717$ |
385,256,690$ |
373,429,285$ |
22 | Phoenix Coyotes | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 110157 | 91261 | 35461 | 72030 | 18223 | 96.63% | 96.06% | 93.32% | 94.78% | 95.91% | 22 |
17217 - 95.65% |
550,173$ | 10,453,296$ | 18000 | 100 | 49,978,293$ |
0$ |
0$ |
28,469,249$ |
49,978,293$ |
25,867,228$ |
20 |
0 |
0$ |
12,103,816$ |
94 |
280,501$ |
26,367,094$ |
27,974,966$ |
49,978,293$ |
29,978,293$ |
50,000,000$ |
21,707$ |
214,502,877$ |
200,035,903$ |
23 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 136998 | 112842 | 45480 | 91474 | 22940 | 95.14% | 94.04% | 94.75% | 95.29% | 95.58% | 17 |
17072 - 94.85% |
605,192$ | 14,524,596$ | 18000 | 100 | 50,644,667$ |
0$ |
0$ |
27,511,580$ |
50,644,667$ |
25,950,365$ |
22 |
0 |
0$ |
10,288,256$ |
94 |
273,697$ |
25,727,518$ |
26,311,458$ |
50,644,667$ |
30,644,667$ |
50,000,000$ |
-644,667$ |
17,227,796$ |
2,453,107$ |
24 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 130401 | 108701 | 42385 | 87793 | 21605 | 94.49% | 94.52% | 92.14% | 95.43% | 93.93% | 18 |
16995 - 94.42% |
601,412$ | 13,832,473$ | 18000 | 100 | 49,963,895$ |
0$ |
0$ |
25,513,439$ |
49,963,895$ |
24,993,028$ |
20 |
0 |
0$ |
10,825,414$ |
94 |
260,020$ |
24,441,880$ |
24,999,727$ |
49,963,895$ |
29,963,895$ |
50,000,000$ |
36,105$ |
57,825,473$ |
45,000,454$ |
25 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 124697 | 103194 | 42315 | 57916 | 20330 | 94.47% | 93.81% | 96.17% | 65.81% | 92.41% | 19 |
15839 - 87.99% |
594,759$ | 13,084,694$ | 18000 | 100 | 28,841,048$ |
0$ |
0$ |
15,543,795$ |
28,841,048$ |
15,023,391$ |
21 |
1 |
0$ |
11,300,418$ |
94 |
152,250$ |
14,311,500$ |
14,845,776$ |
28,841,048$ |
8,841,048$ |
50,000,000$ |
21,158,952$ |
3,074,768$ |
641,287$ |
26 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 117196 | 95269 | 39508 | 78723 | 19510 | 97.66% | 95.27% | 98.77% | 98.40% | 97.55% | 21 |
17510 - 97.28% |
514,765$ | 10,295,301$ | 18000 | 100 | 42,501,997$ |
0$ |
0$ |
22,065,823$ |
42,501,997$ |
20,972,995$ |
22 |
0 |
0$ |
10,810,066$ |
94 |
227,561$ |
21,390,734$ |
22,688,788$ |
42,501,997$ |
22,501,997$ |
50,000,000$ |
7,498,003$ |
224,666,270$ |
213,928,302$ |
27 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 86315 | 94172 | 28525 | 74833 | 15097 | 71.93% | 94.17% | 71.31% | 93.54% | 75.49% | 21 |
14947 - 83.04% |
551,081$ | 11,021,626$ | 18000 | 100 | 48,468,302$ |
0$ |
0$ |
26,588,317$ |
48,468,302$ |
24,246,490$ |
22 |
0 |
0$ |
11,572,707$ |
94 |
270,246$ |
25,403,124$ |
25,952,241$ |
48,468,302$ |
28,468,302$ |
50,000,000$ |
1,531,698$ |
122,218,087$ |
109,190,245$ |
28 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 141814 | 118552 | 47460 | 95606 | 23973 | 94.54% | 94.84% | 94.92% | 95.61% | 95.89% | 16 |
17096 - 94.98% |
605,112$ | 15,127,796$ | 18000 | 100 | 47,148,782$ |
0$ |
1,750,000$ |
25,376,632$ |
47,148,782$ |
22,774,588$ |
20 |
1 |
0$ |
9,681,789$ |
94 |
266,065$ |
25,010,110$ |
25,542,737$ |
48,898,782$ |
28,898,782$ |
50,000,000$ |
1,101,218$ |
66,668,611$ |
52,098,616$ |
29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 85342 | 67054 | 20241 | 35027 | 11520 | 67.73% | 63.86% | 48.19% | 41.70% | 54.86% | 20 |
10437 - 57.99% |
528,559$ | 11,099,740$ | 18000 | 100 | 51,649,999$ |
0$ |
-1,750,000$ |
26,927,509$ |
51,649,999$ |
26,407,105$ |
23 |
0 |
0$ |
10,571,181$ |
94 |
268,622$ |
25,250,468$ |
25,829,267$ |
49,899,999$ |
29,899,999$ |
50,000,000$ |
100,001$ |
65,849,851$ |
51,996,755$ |
30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 137007 | 113809 | 45838 | 64330 | 22809 | 95.14% | 94.84% | 95.50% | 67.01% | 95.04% | 17 |
15991 - 88.84% |
601,452$ | 14,434,847$ | 18000 | 100 | 48,342,379$ |
0$ |
0$ |
24,925,206$ |
48,342,379$ |
24,404,802$ |
23 |
0 |
0$ |
10,224,683$ |
94 |
251,747$ |
23,664,218$ |
26,836,797$ |
48,342,379$ |
28,342,379$ |
50,000,000$ |
1,657,621$ |
89,646,517$ |
74,375,766$ |
31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 52800 | 44000 | 17600 | 35200 | 8800 | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | 19 |
7200 - 40.00% |
678,300$ | 14,922,600$ | 18000 | 100 | 47,500,000$ |
0$ |
0$ |
24,774,490$ |
47,500,000$ |
24,722,458$ |
22 |
1 |
0$ |
12,887,700$ |
94 |
242,857$ |
22,828,558$ |
23,361,573$ |
47,500,000$ |
27,500,000$ |
50,000,000$ |
2,500,000$ |
120,412,745$ |
110,995,506$ |
32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 130824 | 110983 | 44376 | 87161 | 21596 | 94.80% | 96.51% | 96.47% | 94.74% | 93.90% | 18 |
17171 - 95.40% |
606,611$ | 13,952,051$ | 18000 | 100 | 45,545,624$ |
0$ |
0$ |
24,720,397$ |
45,545,624$ |
24,147,960$ |
22 |
1 |
0$ |
10,918,996$ |
94 |
237,988$ |
22,370,872$ |
22,913,102$ |
45,545,624$ |
25,545,624$ |
50,000,000$ |
4,454,376$ |
94,938,955$ |
84,520,783$ |
Back to the Top