|
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 | 73968 | 62079 | 24619 | 50459 | 12320 | 94.83% | 95.51% | 94.69% | 97.04% | 94.77% | 28 |
17188 - 95.49% |
606,366$ | 7,882,756$ | 18000 | 100 | 25,561,500$ |
0$ |
0$ |
7,970,629$ |
25,561,500$ |
7,620,628$ |
20 |
2 |
0$ |
16,978,244$ |
139 |
139,383$ |
19,374,237$ |
21,318,217$ |
25,561,500$ |
5,561,500$ |
50,000,000$ |
24,438,500$ |
158,110,882$ |
155,644,109$ |
| 2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 56540 | 47728 | 18522 | 37487 | 9483 | 94.23% | 95.46% | 92.61% | 93.72% | 94.83% | 31 |
16976 - 94.31% |
602,427$ | 6,024,269$ | 18000 | 100 | 48,518,542$ |
0$ |
0$ |
13,741,397$ |
48,518,542$ |
13,463,787$ |
21 |
1 |
0$ |
18,675,234$ |
139 |
257,909$ |
35,849,351$ |
36,649,237$ |
48,518,542$ |
28,518,542$ |
50,000,000$ |
1,481,458$ |
17,353,744$ |
1,193,553$ |
| 3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 57739 | 46466 | 18995 | 39104 | 9300 | 96.23% | 92.93% | 94.98% | 97.76% | 93.00% | 31 |
17160 - 95.34% |
605,307$ | 6,053,070$ | 18000 | 100 | 49,069,146$ |
0$ |
0$ |
13,707,896$ |
49,069,146$ |
13,372,193$ |
20 |
0 |
0$ |
18,764,517$ |
139 |
260,777$ |
36,248,003$ |
37,050,445$ |
49,069,146$ |
29,069,146$ |
50,000,000$ |
930,854$ |
49,493,363$ |
33,185,225$ |
| 4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 40555 | 36035 | 16671 | 33672 | 8323 | 75.10% | 80.08% | 92.62% | 93.53% | 92.48% | 32 |
15028 - 83.49% |
551,075$ | 4,959,673$ | 18000 | 100 | 49,585,000$ |
0$ |
0$ |
13,441,003$ |
49,585,000$ |
13,148,139$ |
20 |
0 |
0$ |
17,634,393$ |
139 |
263,464$ |
36,621,496$ |
37,410,874$ |
49,585,000$ |
29,585,000$ |
50,000,000$ |
415,000$ |
86,446,708$ |
68,527,605$ |
| 5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 54857 | 46671 | 18607 | 38974 | 9620 | 91.43% | 93.34% | 93.04% | 97.44% | 96.20% | 31 |
16873 - 93.74% |
593,675$ | 5,936,749$ | 18000 | 100 | 48,483,026$ |
0$ |
0$ |
13,952,319$ |
48,483,026$ |
13,361,966$ |
24 |
0 |
0$ |
18,403,922$ |
139 |
263,453$ |
36,619,967$ |
37,443,141$ |
48,483,026$ |
28,483,026$ |
50,000,000$ |
1,516,974$ |
205,679$ |
-16,790,519$ |
| 6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 52545 | 42237 | 17229 | 33590 | 8458 | 97.31% | 93.86% | 95.72% | 93.31% | 93.98% | 32 |
17118 - 95.10% |
609,458$ | 5,485,120$ | 18000 | 100 | 49,999,999$ |
0$ |
0$ |
13,830,725$ |
49,999,999$ |
13,554,696$ |
20 |
0 |
0$ |
19,502,649$ |
139 |
265,625$ |
36,921,875$ |
37,694,497$ |
49,999,999$ |
29,999,999$ |
50,000,000$ |
1$ |
25,586,323$ |
9,396,195$ |
| 7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 57589 | 46323 | 18593 | 38028 | 9550 | 95.98% | 92.65% | 92.97% | 95.07% | 95.50% | 31 |
17008 - 94.49% |
604,839$ | 6,048,394$ | 18000 | 100 | 49,899,999$ |
0$ |
0$ |
13,547,912$ |
49,899,999$ |
13,383,858$ |
21 |
0 |
0$ |
18,750,021$ |
139 |
262,500$ |
36,487,500$ |
37,338,080$ |
49,899,999$ |
29,899,999$ |
50,000,000$ |
100,001$ |
125,334,262$ |
108,674,858$ |
| 8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 80413 | 65041 | 26862 | 52841 | 13059 | 95.73% | 92.92% | 95.94% | 94.36% | 93.28% | 27 |
17015 - 94.53% |
602,986$ | 8,441,802$ | 18000 | 100 | 46,850,000$ |
0$ |
0$ |
14,693,489$ |
41,950,000$ |
13,261,706$ |
18 |
2 |
0$ |
16,280,618$ |
139 |
270,052$ |
37,537,228$ |
38,312,832$ |
41,950,000$ |
21,950,000$ |
50,000,000$ |
8,050,000$ |
68,487,831$ |
48,427,468$ |
| 9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 58571 | 48955 | 18993 | 39997 | 9538 | 97.62% | 97.91% | 94.97% | 99.99% | 95.38% | 31 |
17605 - 97.81% |
488,338$ | 4,883,380$ | 18000 | 100 | 48,814,320$ |
0$ |
0$ |
13,633,153$ |
48,814,320$ |
13,337,295$ |
20 |
0 |
0$ |
15,138,478$ |
139 |
259,450$ |
36,063,550$ |
36,858,040$ |
48,814,320$ |
28,814,320$ |
50,000,000$ |
1,185,680$ |
570,186$ |
-19,111,896$ |
| 10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 74030 | 61152 | 24194 | 49589 | 12301 | 94.91% | 94.08% | 93.05% | 95.36% | 94.62% | 28 |
17020 - 94.56% |
603,012$ | 7,839,154$ | 18000 | 100 | 44,620,000$ |
0$ |
0$ |
14,721,649$ |
44,620,000$ |
13,508,662$ |
19 |
3 |
0$ |
16,884,332$ |
139 |
254,792$ |
35,416,088$ |
35,584,500$ |
44,620,000$ |
24,620,000$ |
50,000,000$ |
5,380,000$ |
21,793,186$ |
4,933,735$ |
| 11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 41183 | 38461 | 14860 | 29830 | 5521 | 68.64% | 76.92% | 74.30% | 74.58% | 55.21% | 31 |
12986 - 72.14% |
538,295$ | 5,382,948$ | 18000 | 100 | 20,874,522$ |
0$ |
0$ |
8,409,713$ |
20,874,522$ |
7,259,724$ |
22 |
0 |
0$ |
16,687,139$ |
139 |
129,555$ |
18,008,145$ |
18,757,479$ |
20,874,522$ |
874,522$ |
50,000,000$ |
29,125,478$ |
3,886,824$ |
3,976,074$ |
| 12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 57918 | 47973 | 18879 | 38170 | 9323 | 96.53% | 95.95% | 94.40% | 95.43% | 93.23% | 31 |
17226 - 95.70% |
609,906$ | 6,099,061$ | 18000 | 100 | 26,539,667$ |
0$ |
0$ |
7,720,947$ |
25,789,667$ |
7,386,160$ |
21 |
1 |
0$ |
18,907,089$ |
139 |
143,436$ |
19,937,604$ |
20,100,336$ |
25,789,667$ |
5,789,667$ |
50,000,000$ |
24,210,333$ |
35,075,213$ |
35,677,325$ |
| 13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 62653 | 52491 | 21342 | 41766 | 10698 | 94.93% | 95.44% | 97.01% | 94.92% | 97.25% | 30 |
17177 - 95.43% |
609,063$ | 6,699,692$ | 18000 | 100 | 42,176,756$ |
0$ |
0$ |
10,960,509$ |
42,176,756$ |
10,675,457$ |
22 |
0 |
0$ |
18,271,887$ |
139 |
224,879$ |
31,258,181$ |
32,034,779$ |
42,176,756$ |
22,176,756$ |
50,000,000$ |
7,823,244$ |
71,571,880$ |
59,674,189$ |
| 14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 57960 | 47673 | 18795 | 38266 | 9449 | 96.60% | 95.35% | 93.98% | 95.67% | 94.49% | 31 |
17214 - 95.64% |
610,436$ | 6,104,355$ | 18000 | 100 | 49,130,000$ |
0$ |
0$ |
12,686,144$ |
49,130,000$ |
12,293,689$ |
22 |
0 |
0$ |
18,923,500$ |
139 |
261,094$ |
36,292,066$ |
37,105,300$ |
49,130,000$ |
29,130,000$ |
50,000,000$ |
870,000$ |
4,188,672$ |
-11,991,947$ |
| 15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 69268 | 56263 | 22947 | 46034 | 11444 | 96.21% | 93.77% | 95.61% | 95.90% | 95.37% | 29 |
17163 - 95.35% |
608,396$ | 7,300,754$ | 18000 | 100 | 23,280,000$ |
0$ |
0$ |
6,908,353$ |
23,280,000$ |
6,590,659$ |
24 |
0 |
0$ |
17,643,489$ |
139 |
126,458$ |
17,577,662$ |
18,378,116$ |
23,280,000$ |
3,280,000$ |
50,000,000$ |
26,720,000$ |
64,346,213$ |
65,541,891$ |
| 16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 74653 | 62995 | 25938 | 50615 | 12859 | 95.71% | 96.92% | 99.76% | 97.34% | 98.92% | 28 |
17466 - 97.03% |
507,912$ | 6,602,851$ | 18000 | 100 | 49,688,000$ |
0$ |
0$ |
13,723,775$ |
49,688,000$ |
13,387,834$ |
22 |
0 |
0$ |
14,221,525$ |
139 |
264,000$ |
36,696,000$ |
37,478,846$ |
49,688,000$ |
29,688,000$ |
50,000,000$ |
312,000$ |
43,326,466$ |
22,135,059$ |
| 17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 70568 | 59340 | 23899 | 47981 | 11820 | 98.01% | 98.90% | 99.58% | 99.96% | 98.50% | 29 |
17801 - 98.89% |
436,849$ | 5,242,183$ | 18000 | 100 | 41,299,998$ |
0$ |
0$ |
14,539,512$ |
41,299,998$ |
13,104,092$ |
21 |
1 |
0$ |
12,668,609$ |
139 |
242,187$ |
33,663,993$ |
34,485,747$ |
41,299,998$ |
21,299,998$ |
50,000,000$ |
8,700,002$ |
981,586,648$ |
961,850,757$ |
| 18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 63298 | 51765 | 21012 | 41937 | 10460 | 95.91% | 94.12% | 95.51% | 95.31% | 95.09% | 30 |
17134 - 95.19% |
607,450$ | 6,681,949$ | 18000 | 100 | 49,799,999$ |
0$ |
0$ |
14,535,164$ |
49,799,999$ |
13,743,745$ |
20 |
0 |
0$ |
18,223,497$ |
139 |
274,219$ |
38,116,441$ |
38,947,993$ |
49,799,999$ |
29,799,999$ |
50,000,000$ |
200,001$ |
264,896,281$ |
245,999,920$ |
| 19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 49111 | 42007 | 16944 | 33865 | 8667 | 90.95% | 93.35% | 94.13% | 94.07% | 96.30% | 32 |
16733 - 92.96% |
591,331$ | 5,321,982$ | 18000 | 100 | 48,279,000$ |
0$ |
0$ |
13,686,196$ |
48,279,000$ |
13,358,069$ |
19 |
1 |
0$ |
18,922,603$ |
139 |
256,661$ |
35,675,879$ |
36,512,401$ |
48,279,000$ |
28,279,000$ |
50,000,000$ |
1,721,000$ |
7,374,407$ |
-8,329,867$ |
| 20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 73398 | 62824 | 24595 | 51003 | 12463 | 94.10% | 96.65% | 94.60% | 98.08% | 95.87% | 28 |
17253 - 95.85% |
607,399$ | 7,896,190$ | 18000 | 100 | 29,274,999$ |
0$ |
0$ |
8,106,271$ |
29,274,999$ |
7,797,903$ |
22 |
0 |
0$ |
17,007,178$ |
139 |
157,682$ |
21,917,798$ |
22,803,310$ |
29,274,999$ |
9,274,999$ |
50,000,000$ |
20,725,001$ |
83,875,169$ |
79,927,902$ |
| 21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 69837 | 56258 | 22968 | 45329 | 11448 | 97.00% | 93.76% | 95.70% | 94.44% | 95.40% | 29 |
17153 - 95.30% |
610,268$ | 7,323,213$ | 18000 | 100 | 49,963,882$ |
0$ |
0$ |
14,000,972$ |
49,963,882$ |
13,709,323$ |
20 |
0 |
0$ |
17,697,765$ |
139 |
265,437$ |
36,895,743$ |
37,689,523$ |
49,963,882$ |
29,963,882$ |
50,000,000$ |
36,118$ |
414,273,483$ |
396,234,046$ |
| 22 | Phoenix Coyotes | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 58239 | 47567 | 19396 | 38186 | 9633 | 97.07% | 95.13% | 96.98% | 95.47% | 96.33% | 31 |
17302 - 96.12% |
551,883$ | 5,518,833$ | 18000 | 100 | 49,590,120$ |
0$ |
0$ |
14,036,574$ |
49,590,120$ |
13,760,550$ |
20 |
0 |
0$ |
17,108,382$ |
139 |
263,490$ |
36,625,110$ |
39,014,686$ |
49,590,120$ |
29,590,120$ |
50,000,000$ |
409,880$ |
249,891,105$ |
229,899,395$ |
| 23 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 62837 | 51098 | 20503 | 42291 | 10281 | 95.21% | 92.91% | 93.20% | 96.12% | 93.46% | 30 |
17001 - 94.45% |
601,300$ | 6,614,296$ | 18000 | 100 | 49,859,800$ |
0$ |
0$ |
14,586,275$ |
49,859,800$ |
13,758,150$ |
20 |
1 |
0$ |
18,038,989$ |
139 |
275,311$ |
38,268,229$ |
39,152,321$ |
49,859,800$ |
29,859,800$ |
50,000,000$ |
140,200$ |
45,305,804$ |
26,121,997$ |
| 24 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 73613 | 61622 | 24653 | 48988 | 12405 | 94.38% | 94.80% | 94.82% | 94.21% | 95.42% | 28 |
17022 - 94.56% |
603,457$ | 7,844,940$ | 18000 | 100 | 47,391,249$ |
0$ |
0$ |
13,190,080$ |
47,391,249$ |
12,856,746$ |
22 |
1 |
0$ |
16,896,794$ |
139 |
252,038$ |
35,033,282$ |
35,821,950$ |
47,391,249$ |
27,391,249$ |
50,000,000$ |
2,608,751$ |
87,314,898$ |
70,066,660$ |
| 25 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 63666 | 52490 | 20666 | 29670 | 10531 | 96.46% | 95.44% | 93.94% | 67.43% | 95.74% | 30 |
16093 - 89.41% |
606,773$ | 6,674,503$ | 18000 | 100 | 22,690,798$ |
0$ |
0$ |
6,686,633$ |
22,690,798$ |
6,395,484$ |
22 |
0 |
0$ |
18,203,190$ |
139 |
123,390$ |
17,151,210$ |
17,907,786$ |
22,690,798$ |
2,690,798$ |
50,000,000$ |
27,309,202$ |
2,428,892$ |
4,722,016$ |
| 26 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 58273 | 47845 | 19771 | 39203 | 9931 | 97.12% | 95.69% | 98.86% | 98.01% | 99.31% | 31 |
17502 - 97.24% |
515,330$ | 5,153,299$ | 18000 | 100 | 43,000,000$ |
0$ |
0$ |
11,148,118$ |
43,000,000$ |
10,551,462$ |
24 |
0 |
0$ |
15,975,227$ |
139 |
234,896$ |
32,650,544$ |
32,846,078$ |
43,000,000$ |
23,000,000$ |
50,000,000$ |
7,000,000$ |
248,987,944$ |
233,793,097$ |
| 27 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 51534 | 58233 | 17984 | 45503 | 9046 | 71.58% | 97.06% | 74.93% | 94.80% | 75.38% | 29 |
15192 - 84.40% |
556,119$ | 6,673,431$ | 18000 | 100 | 49,873,333$ |
0$ |
0$ |
14,686,351$ |
49,873,333$ |
13,382,750$ |
23 |
1 |
0$ |
16,127,458$ |
139 |
283,194$ |
39,363,966$ |
40,139,854$ |
49,873,333$ |
29,873,333$ |
50,000,000$ |
126,667$ |
157,471,991$ |
135,392,645$ |
| 28 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 62527 | 52074 | 21600 | 42078 | 10049 | 94.74% | 94.68% | 98.18% | 95.63% | 91.35% | 30 |
17121 - 95.12% |
602,009$ | 6,622,095$ | 18000 | 100 | 40,589,999$ |
0$ |
0$ |
12,501,408$ |
40,589,999$ |
11,121,202$ |
23 |
1 |
0$ |
18,060,259$ |
139 |
237,448$ |
33,005,272$ |
33,790,106$ |
40,589,999$ |
20,589,999$ |
50,000,000$ |
9,410,001$ |
91,597,602$ |
77,786,690$ |
| 29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 45277 | 33936 | 10380 | 18419 | 6103 | 68.60% | 61.70% | 47.18% | 41.86% | 55.48% | 30 |
10374 - 57.63% |
527,753$ | 5,805,278$ | 18000 | 100 | 45,580,000$ |
0$ |
0$ |
13,755,155$ |
45,580,000$ |
13,434,854$ |
21 |
4 |
0$ |
15,832,576$ |
139 |
242,604$ |
33,721,956$ |
35,646,198$ |
45,580,000$ |
25,580,000$ |
50,000,000$ |
4,420,000$ |
1,032,329$ |
-16,879,791$ |
| 30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 63048 | 52154 | 21245 | 29371 | 10415 | 95.53% | 94.83% | 96.57% | 66.75% | 94.68% | 30 |
16021 - 89.01% |
602,490$ | 6,627,392$ | 18000 | 100 | 46,718,886$ |
0$ |
0$ |
13,719,661$ |
46,718,886$ |
13,425,367$ |
21 |
0 |
0$ |
18,074,705$ |
139 |
248,536$ |
34,546,504$ |
39,272,690$ |
46,718,886$ |
26,718,886$ |
50,000,000$ |
3,281,114$ |
1,176,070$ |
-18,234,795$ |
| 31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 28800 | 24000 | 9600 | 19200 | 4800 | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | 29 |
7200 - 40.00% |
678,300$ | 8,139,600$ | 18000 | 100 | 44,960,000$ |
0$ |
0$ |
13,573,318$ |
44,960,000$ |
13,540,534$ |
19 |
1 |
0$ |
19,670,700$ |
139 |
234,688$ |
32,621,632$ |
33,426,630$ |
44,960,000$ |
24,960,000$ |
50,000,000$ |
5,040,000$ |
134,208,643$ |
122,323,574$ |
| 32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 68221 | 55738 | 22718 | 46592 | 11378 | 94.75% | 92.90% | 94.66% | 97.07% | 94.82% | 29 |
17054 - 94.74% |
602,180$ | 7,226,165$ | 18000 | 100 | 46,831,645$ |
0$ |
0$ |
12,067,590$ |
46,831,645$ |
11,699,360$ |
22 |
0 |
0$ |
17,463,232$ |
139 |
249,644$ |
34,700,516$ |
35,495,716$ |
46,831,645$ |
26,831,645$ |
50,000,000$ |
3,168,355$ |
11,377,339$ |
-4,734,149$ |
Back to the Top