|
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 | 195264 | 162827 | 65423 | 129791 | 32721 | 95.72% | 95.78% | 96.21% | 95.43% | 96.24% | 7 |
17236 - 95.76% |
610,888$ | 20,770,180$ | 18000 | 100 | 34,502,001$ |
0$ |
0$ |
30,588,102$ |
34,502,001$ |
29,452,949$ |
24 |
0 |
0$ |
4,276,214$ |
22 |
188,899$ |
4,155,778$ |
4,155,778$ |
34,502,001$ |
14,502,001$ |
50,000,000$ |
15,497,999$ |
158,064,384$ |
158,184,820$ |
| 2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 193298 | 164646 | 64079 | 130009 | 32092 | 94.75% | 96.85% | 94.23% | 95.59% | 94.39% | 7 |
17180 - 95.45% |
607,049$ | 20,639,653$ | 18000 | 100 | 49,460,001$ |
0$ |
0$ |
44,100,915$ |
49,460,001$ |
43,147,530$ |
21 |
0 |
0$ |
4,249,340$ |
22 |
266,984$ |
5,873,648$ |
5,873,648$ |
49,460,001$ |
29,460,001$ |
50,000,000$ |
539,999$ |
24,132,863$ |
22,508,555$ |
| 3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 200028 | 172148 | 68492 | 138041 | 34397 | 92.61% | 95.64% | 95.13% | 95.86% | 95.55% | 5 |
17031 - 94.62% |
600,229$ | 21,608,250$ | 18000 | 100 | 46,356,663$ |
0$ |
0$ |
43,023,281$ |
46,356,663$ |
42,084,130$ |
20 |
1 |
0$ |
3,001,146$ |
22 |
250,564$ |
5,512,408$ |
5,512,408$ |
46,356,663$ |
26,356,663$ |
50,000,000$ |
3,643,337$ |
59,021,147$ |
56,509,885$ |
| 4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 152215 | 131543 | 63971 | 129221 | 32237 | 74.62% | 77.38% | 94.08% | 95.02% | 94.81% | 7 |
14976 - 83.20% |
548,471$ | 18,648,022$ | 18000 | 100 | 46,919,999$ |
0$ |
0$ |
47,184,454$ |
46,919,999$ |
43,615,673$ |
19 |
1 |
0$ |
3,839,299$ |
22 |
269,418$ |
5,927,196$ |
5,927,196$ |
46,919,999$ |
26,919,999$ |
50,000,000$ |
3,080,001$ |
92,268,592$ |
90,180,695$ |
| 5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 191437 | 160167 | 64560 | 129712 | 32153 | 93.84% | 94.22% | 94.94% | 95.38% | 94.57% | 7 |
17001 - 94.45% |
600,572$ | 20,419,463$ | 18000 | 100 | 48,123,025$ |
0$ |
0$ |
43,902,800$ |
48,123,025$ |
42,012,338$ |
23 |
0 |
0$ |
4,204,007$ |
22 |
265,730$ |
5,846,060$ |
5,846,060$ |
48,123,025$ |
28,123,025$ |
50,000,000$ |
1,876,975$ |
7,182,750$ |
5,540,697$ |
| 6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 201392 | 167775 | 66791 | 131527 | 32659 | 95.90% | 95.87% | 95.42% | 93.95% | 93.31% | 6 |
17147 - 95.26% |
607,712$ | 21,269,920$ | 18000 | 100 | 49,800,000$ |
0$ |
0$ |
41,892,012$ |
49,800,000$ |
40,409,994$ |
23 |
0 |
0$ |
3,646,272$ |
22 |
271,958$ |
5,983,076$ |
5,983,076$ |
49,800,000$ |
29,800,000$ |
50,000,000$ |
200,000$ |
34,108,659$ |
31,771,855$ |
| 7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 205441 | 170625 | 67619 | 138075 | 34725 | 95.11% | 94.79% | 93.92% | 95.89% | 96.46% | 5 |
17125 - 95.14% |
607,109$ | 21,855,933$ | 18000 | 100 | 40,724,998$ |
0$ |
0$ |
35,470,279$ |
39,724,998$ |
35,017,819$ |
21 |
1 |
0$ |
3,035,546$ |
22 |
218,122$ |
4,798,684$ |
4,798,684$ |
39,724,998$ |
19,724,998$ |
50,000,000$ |
10,275,002$ |
131,994,717$ |
130,231,579$ |
| 8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 201225 | 169817 | 67826 | 138300 | 34015 | 93.16% | 94.34% | 94.20% | 96.04% | 94.49% | 5 |
16977 - 94.32% |
598,604$ | 21,549,758$ | 18000 | 100 | 49,975,660$ |
0$ |
0$ |
46,613,286$ |
49,975,660$ |
43,119,686$ |
20 |
0 |
0$ |
2,993,022$ |
22 |
290,877$ |
6,399,294$ |
6,399,294$ |
49,975,660$ |
29,975,660$ |
50,000,000$ |
24,340$ |
75,905,302$ |
72,499,030$ |
| 9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 204993 | 171253 | 67461 | 139965 | 33579 | 97.62% | 97.86% | 96.37% | 99.98% | 95.94% | 6 |
17636 - 97.98% |
489,214$ | 17,122,500$ | 18000 | 100 | 46,960,000$ |
0$ |
0$ |
40,920,071$ |
46,960,000$ |
39,942,559$ |
20 |
0 |
0$ |
2,935,286$ |
22 |
253,757$ |
5,582,654$ |
5,582,654$ |
46,960,000$ |
26,960,000$ |
50,000,000$ |
3,040,000$ |
2,490,522$ |
-156,846$ |
| 10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 198179 | 167267 | 66820 | 130746 | 32526 | 94.37% | 95.58% | 95.46% | 93.39% | 92.93% | 6 |
17015 - 94.53% |
601,986$ | 21,069,495$ | 18000 | 100 | 49,499,999$ |
0$ |
0$ |
46,695,257$ |
49,499,999$ |
42,841,233$ |
21 |
0 |
0$ |
3,611,913$ |
22 |
284,656$ |
6,262,432$ |
6,262,432$ |
49,499,999$ |
29,499,999$ |
50,000,000$ |
500,001$ |
28,220,307$ |
25,569,788$ |
| 11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 149187 | 141410 | 52983 | 109273 | 20496 | 67.20% | 76.44% | 71.60% | 73.83% | 55.39% | 4 |
12793 - 71.07% |
530,843$ | 19,641,197$ | 18000 | 100 | 46,900,000$ |
0$ |
0$ |
46,984,629$ |
41,900,000$ |
43,342,834$ |
20 |
1 |
0$ |
2,123,373$ |
22 |
269,312$ |
5,924,864$ |
5,924,864$ |
41,900,000$ |
21,900,000$ |
50,000,000$ |
8,100,000$ |
8,933,029$ |
5,131,538$ |
| 12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 198439 | 163828 | 67035 | 132440 | 33400 | 94.49% | 93.62% | 95.76% | 94.60% | 95.43% | 6 |
17004 - 94.47% |
602,508$ | 21,087,790$ | 18000 | 100 | 36,259,922$ |
0$ |
0$ |
36,818,503$ |
36,259,922$ |
32,528,035$ |
25 |
0 |
0$ |
3,615,050$ |
22 |
216,719$ |
4,767,818$ |
4,767,818$ |
36,259,922$ |
16,259,922$ |
50,000,000$ |
13,740,078$ |
37,012,517$ |
35,859,749$ |
| 13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 204064 | 170447 | 67530 | 137144 | 34366 | 94.47% | 94.69% | 93.79% | 95.24% | 95.46% | 5 |
17043 - 94.68% |
603,682$ | 21,732,553$ | 18000 | 100 | 49,801,999$ |
0$ |
0$ |
45,167,140$ |
49,801,999$ |
41,904,172$ |
21 |
0 |
0$ |
3,018,410$ |
22 |
282,021$ |
6,204,462$ |
6,204,462$ |
49,801,999$ |
29,801,999$ |
50,000,000$ |
198,001$ |
78,601,503$ |
75,415,451$ |
| 14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 206750 | 169722 | 68017 | 137324 | 34125 | 95.72% | 94.29% | 94.47% | 95.36% | 94.79% | 5 |
17109 - 95.05% |
606,481$ | 21,833,302$ | 18000 | 100 | 45,800,000$ |
0$ |
0$ |
43,563,956$ |
45,800,000$ |
42,481,944$ |
21 |
1 |
0$ |
3,032,403$ |
22 |
247,619$ |
5,447,618$ |
5,447,618$ |
45,800,000$ |
25,800,000$ |
50,000,000$ |
4,200,000$ |
2,147,840$ |
-267,375$ |
| 15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 200246 | 166639 | 67050 | 131596 | 32982 | 95.36% | 95.22% | 95.79% | 94.00% | 94.23% | 6 |
17100 - 95.00% |
606,142$ | 21,214,984$ | 18000 | 100 | 20,829,888$ |
0$ |
0$ |
30,956,141$ |
20,829,888$ |
29,995,982$ |
21 |
1 |
0$ |
3,636,854$ |
22 |
115,502$ |
2,541,044$ |
2,541,044$ |
20,829,888$ |
829,888$ |
50,000,000$ |
29,170,112$ |
62,776,928$ |
63,872,738$ |
| 16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 196411 | 164622 | 67793 | 132950 | 33432 | 96.28% | 96.84% | 99.70% | 97.76% | 98.33% | 7 |
17506 - 97.26% |
509,080$ | 17,308,728$ | 18000 | 100 | 39,542,498$ |
0$ |
0$ |
42,334,453$ |
39,542,498$ |
41,405,921$ |
21 |
1 |
0$ |
3,563,562$ |
22 |
214,511$ |
4,719,242$ |
4,719,242$ |
39,542,498$ |
19,542,498$ |
50,000,000$ |
10,457,502$ |
48,863,591$ |
47,707,911$ |
| 17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 212543 | 177686 | 71868 | 143946 | 35541 | 98.40% | 98.71% | 99.82% | 99.96% | 98.73% | 5 |
17822 - 99.01% |
437,760$ | 15,759,372$ | 18000 | 100 | 49,450,499$ |
0$ |
0$ |
46,611,875$ |
49,450,499$ |
41,917,174$ |
22 |
0 |
0$ |
2,188,802$ |
22 |
289,156$ |
6,361,432$ |
6,361,432$ |
49,450,499$ |
29,450,499$ |
50,000,000$ |
549,501$ |
991,701,835$ |
987,529,205$ |
| 18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 204407 | 170271 | 67979 | 137599 | 33957 | 94.63% | 94.60% | 94.42% | 95.55% | 94.33% | 5 |
17061 - 94.79% |
603,211$ | 21,715,597$ | 18000 | 100 | 47,792,933$ |
0$ |
0$ |
45,083,345$ |
47,792,933$ |
42,507,738$ |
21 |
0 |
0$ |
3,016,055$ |
22 |
267,952$ |
5,894,944$ |
5,894,944$ |
47,792,933$ |
27,792,933$ |
50,000,000$ |
2,207,067$ |
274,451,169$ |
271,572,280$ |
| 19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 209342 | 175571 | 70762 | 139221 | 34676 | 94.30% | 94.90% | 95.62% | 94.07% | 93.72% | 4 |
17015 - 94.53% |
601,865$ | 22,269,023$ | 18000 | 100 | 49,274,423$ |
0$ |
0$ |
46,807,081$ |
49,274,423$ |
40,877,778$ |
22 |
0 |
0$ |
2,407,462$ |
22 |
295,985$ |
6,511,670$ |
6,511,670$ |
49,274,423$ |
29,274,423$ |
50,000,000$ |
725,577$ |
11,987,903$ |
7,883,695$ |
| 20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 199747 | 166873 | 66509 | 133113 | 33378 | 95.12% | 95.36% | 95.01% | 95.08% | 95.37% | 6 |
17132 - 95.18% |
606,940$ | 21,242,908$ | 18000 | 100 | 30,780,024$ |
0$ |
0$ |
23,805,523$ |
30,780,024$ |
22,859,492$ |
25 |
0 |
0$ |
3,641,641$ |
22 |
168,148$ |
3,699,256$ |
3,699,256$ |
30,780,024$ |
10,780,024$ |
50,000,000$ |
19,219,976$ |
83,257,147$ |
83,199,532$ |
| 21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 200160 | 168219 | 66009 | 131013 | 33375 | 95.31% | 96.13% | 94.30% | 93.58% | 95.36% | 6 |
17108 - 95.04% |
607,843$ | 21,274,504$ | 18000 | 100 | 49,632,499$ |
0$ |
0$ |
43,463,611$ |
49,632,499$ |
42,498,004$ |
21 |
0 |
0$ |
3,647,058$ |
22 |
267,897$ |
5,893,734$ |
5,893,734$ |
49,632,499$ |
29,632,499$ |
50,000,000$ |
367,501$ |
422,748,440$ |
420,501,764$ |
| 22 | Phoenix Coyotes | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 193710 | 160673 | 65637 | 130766 | 33032 | 94.96% | 94.51% | 96.53% | 96.15% | 97.15% | 7 |
17171 - 95.40% |
546,160$ | 18,569,424$ | 18000 | 100 | 51,232,178$ |
0$ |
0$ |
48,838,536$ |
51,232,178$ |
43,087,213$ |
22 |
1 |
0$ |
3,823,117$ |
22 |
304,932$ |
6,708,504$ |
6,708,504$ |
51,232,178$ |
31,232,178$ |
50,000,000$ |
-1,232,178$ |
261,315,364$ |
258,429,977$ |
| 23 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 202493 | 166781 | 66752 | 132109 | 33766 | 96.43% | 95.30% | 95.36% | 94.36% | 96.47% | 6 |
17197 - 95.54% |
611,823$ | 21,413,811$ | 18000 | 100 | 44,099,000$ |
0$ |
0$ |
44,962,225$ |
44,099,000$ |
43,830,506$ |
20 |
1 |
0$ |
3,670,939$ |
22 |
249,201$ |
5,482,422$ |
5,482,422$ |
44,099,000$ |
24,099,000$ |
50,000,000$ |
5,901,000$ |
54,343,372$ |
52,531,889$ |
| 24 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 205413 | 173974 | 67013 | 135707 | 33965 | 95.10% | 96.65% | 93.07% | 94.24% | 94.35% | 5 |
17113 - 95.07% |
606,791$ | 21,844,490$ | 18000 | 100 | 46,161,250$ |
0$ |
0$ |
43,529,032$ |
46,161,250$ |
39,052,634$ |
22 |
0 |
0$ |
3,033,957$ |
22 |
270,694$ |
5,955,268$ |
5,955,268$ |
46,161,250$ |
26,161,250$ |
50,000,000$ |
3,838,750$ |
88,991,169$ |
86,069,858$ |
| 25 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 198731 | 166167 | 66142 | 92168 | 33148 | 94.63% | 94.95% | 94.49% | 65.83% | 94.71% | 6 |
15896 - 88.31% |
598,767$ | 20,956,861$ | 18000 | 100 | 31,689,999$ |
0$ |
0$ |
36,298,109$ |
31,689,999$ |
32,706,842$ |
21 |
0 |
0$ |
3,592,605$ |
22 |
188,836$ |
4,154,392$ |
4,154,392$ |
31,689,999$ |
11,689,999$ |
50,000,000$ |
18,310,001$ |
2,862,363$ |
2,300,576$ |
| 26 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 210343 | 170856 | 70758 | 141240 | 35213 | 97.38% | 94.92% | 98.28% | 98.08% | 97.81% | 5 |
17456 - 96.98% |
513,518$ | 18,486,634$ | 18000 | 100 | 44,929,800$ |
0$ |
0$ |
43,686,973$ |
44,929,800$ |
41,740,595$ |
21 |
1 |
0$ |
2,567,588$ |
22 |
248,835$ |
5,474,370$ |
5,474,370$ |
44,929,800$ |
24,929,800$ |
50,000,000$ |
5,070,200$ |
250,497,659$ |
247,590,877$ |
| 27 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 159317 | 178426 | 53977 | 141118 | 27284 | 71.76% | 96.45% | 72.94% | 95.35% | 73.74% | 4 |
15138 - 84.10% |
553,382$ | 20,475,150$ | 18000 | 100 | 43,225,000$ |
0$ |
0$ |
44,309,577$ |
43,225,000$ |
40,184,933$ |
22 |
0 |
0$ |
2,213,530$ |
22 |
252,513$ |
5,555,286$ |
5,555,286$ |
43,225,000$ |
23,225,000$ |
50,000,000$ |
6,775,000$ |
168,156,376$ |
164,814,620$ |
| 28 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 207766 | 175175 | 70843 | 140802 | 35223 | 93.59% | 94.69% | 95.73% | 95.14% | 95.20% | 4 |
17022 - 94.57% |
601,349$ | 22,249,896$ | 18000 | 100 | 46,916,425$ |
0$ |
0$ |
43,430,967$ |
46,916,425$ |
40,854,262$ |
24 |
0 |
0$ |
2,405,394$ |
22 |
265,166$ |
5,833,652$ |
5,833,652$ |
46,916,425$ |
26,916,425$ |
50,000,000$ |
3,083,575$ |
97,348,933$ |
93,920,675$ |
| 29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 145486 | 105839 | 33208 | 58522 | 19379 | 69.28% | 60.48% | 47.44% | 41.80% | 55.37% | 6 |
10355 - 57.53% |
527,654$ | 18,467,889$ | 18000 | 100 | 49,630,000$ |
0$ |
0$ |
41,073,026$ |
49,630,000$ |
40,723,316$ |
22 |
0 |
0$ |
3,165,924$ |
22 |
264,180$ |
5,811,960$ |
5,811,960$ |
49,630,000$ |
29,630,000$ |
50,000,000$ |
370,000$ |
2,627,917$ |
-18,119$ |
| 30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 207692 | 176291 | 69823 | 98264 | 35111 | 93.55% | 95.29% | 94.36% | 66.39% | 94.89% | 4 |
15870 - 88.17% |
596,414$ | 22,067,323$ | 18000 | 100 | 28,641,649$ |
0$ |
0$ |
25,590,614$ |
28,641,649$ |
25,440,972$ |
25 |
0 |
0$ |
2,385,657$ |
22 |
152,072$ |
3,345,584$ |
3,345,584$ |
28,641,649$ |
8,641,649$ |
50,000,000$ |
21,358,351$ |
1,067,974$ |
108,047$ |
| 31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 84000 | 70000 | 28000 | 56000 | 14000 | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | 6 |
7200 - 40.00% |
678,300$ | 23,740,500$ | 18000 | 100 | 49,560,000$ |
0$ |
0$ |
42,220,959$ |
49,560,000$ |
42,047,108$ |
23 |
0 |
0$ |
4,069,800$ |
22 |
262,751$ |
5,780,522$ |
5,780,522$ |
49,560,000$ |
29,560,000$ |
50,000,000$ |
440,000$ |
133,041,977$ |
131,331,255$ |
| 32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 202081 | 173154 | 67889 | 134450 | 33856 | 93.56% | 96.20% | 94.29% | 93.37% | 94.04% | 5 |
16984 - 94.36% |
601,143$ | 21,641,165$ | 18000 | 100 | 37,600,788$ |
0$ |
0$ |
33,644,329$ |
37,600,788$ |
32,637,459$ |
22 |
0 |
0$ |
3,005,717$ |
22 |
204,766$ |
4,504,852$ |
4,504,852$ |
37,600,788$ |
17,600,788$ |
50,000,000$ |
12,399,212$ |
17,105,736$ |
15,606,601$ |
Back to the Top