|
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 | 35,760,559$ |
0$ |
0$ |
377,148$ |
35,760,559$ |
364,904$ |
23 |
0 |
0$ |
0$ |
194 |
188,574$ |
36,583,356$ |
37,786,632$ |
35,760,559$ |
15,760,559$ |
50,000,000$ |
14,239,441$ |
153,853,190$ |
116,066,558$ |
| 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 | 49,550,000$ |
0$ |
0$ |
515,816$ |
49,550,000$ |
505,612$ |
20 |
0 |
0$ |
0$ |
194 |
257,908$ |
50,034,152$ |
51,116,667$ |
49,550,000$ |
29,550,000$ |
50,000,000$ |
450,000$ |
10,033,365$ |
-41,083,302$ |
| 3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 5721 | 4591 | 1894 | 4000 | 948 | 95.35% | 91.82% | 94.70% | 100.00% | 94.80% | 40 |
17154 - 95.30% |
603,560$ | 603,560$ | 18000 | 100 | 49,535,534$ |
0$ |
0$ |
515,668$ |
49,535,534$ |
505,464$ |
20 |
0 |
0$ |
24,142,400$ |
194 |
257,834$ |
50,019,796$ |
51,144,666$ |
49,535,534$ |
29,535,534$ |
50,000,000$ |
464,466$ |
33,852,666$ |
6,850,400$ |
| 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 | 49,783,342$ |
0$ |
0$ |
518,198$ |
49,783,342$ |
507,994$ |
20 |
0 |
0$ |
0$ |
194 |
259,099$ |
50,265,206$ |
51,329,991$ |
49,783,342$ |
29,783,342$ |
50,000,000$ |
216,658$ |
70,892,161$ |
19,562,170$ |
| 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 | 51,690,000$ |
0$ |
-1,750,000$ |
548,878$ |
51,690,000$ |
527,448$ |
23 |
0 |
0$ |
0$ |
194 |
274,439$ |
53,241,166$ |
54,338,653$ |
49,940,000$ |
29,940,000$ |
50,000,000$ |
60,000$ |
2,126,626$ |
-52,212,027$ |
| 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 | 49,988,496$ |
0$ |
0$ |
520,290$ |
49,988,496$ |
510,086$ |
21 |
0 |
0$ |
0$ |
194 |
260,145$ |
50,468,130$ |
51,501,789$ |
49,988,496$ |
29,988,496$ |
50,000,000$ |
11,504$ |
18,937,023$ |
-32,564,766$ |
| 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 | 49,699,997$ |
0$ |
0$ |
512,244$ |
49,699,997$ |
507,142$ |
20 |
0 |
0$ |
0$ |
194 |
256,122$ |
49,687,668$ |
50,761,318$ |
49,699,997$ |
29,699,997$ |
50,000,000$ |
300,003$ |
112,638,280$ |
61,876,962$ |
| 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 | 50,300,000$ |
0$ |
0$ |
563,265$ |
50,300,000$ |
512,245$ |
21 |
0 |
0$ |
0$ |
194 |
282,143$ |
54,735,742$ |
55,768,219$ |
50,300,000$ |
30,300,000$ |
50,000,000$ |
-300,000$ |
49,327,454$ |
-6,440,765$ |
| 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 | 49,617,625$ |
0$ |
0$ |
516,506$ |
49,617,625$ |
506,302$ |
22 |
0 |
0$ |
0$ |
194 |
258,253$ |
50,101,082$ |
51,199,948$ |
49,617,625$ |
29,617,625$ |
50,000,000$ |
382,375$ |
70,772,773$ |
19,572,825$ |
| 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 | 49,790,000$ |
0$ |
0$ |
573,368$ |
49,790,000$ |
508,062$ |
20 |
0 |
0$ |
0$ |
194 |
286,684$ |
55,616,696$ |
55,803,846$ |
49,790,000$ |
29,790,000$ |
50,000,000$ |
210,000$ |
7,647,924$ |
-48,155,922$ |
| 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 | 33,911,333$ |
0$ |
0$ |
356,238$ |
33,911,333$ |
346,034$ |
23 |
0 |
0$ |
0$ |
194 |
178,119$ |
34,555,086$ |
35,577,713$ |
33,911,333$ |
13,911,333$ |
50,000,000$ |
16,088,667$ |
5,137,239$ |
-30,440,474$ |
| 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 | 27,190,000$ |
0$ |
1,750,000$ |
287,654$ |
27,190,000$ |
277,448$ |
21 |
0 |
0$ |
0$ |
194 |
143,827$ |
27,902,438$ |
28,152,431$ |
28,940,000$ |
8,940,000$ |
50,000,000$ |
21,060,000$ |
36,760,777$ |
8,608,346$ |
| 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 | 44,978,886$ |
0$ |
0$ |
509,988$ |
44,978,886$ |
458,968$ |
20 |
0 |
0$ |
0$ |
194 |
254,994$ |
49,468,836$ |
50,562,974$ |
44,978,886$ |
24,978,886$ |
50,000,000$ |
5,021,114$ |
60,103,660$ |
9,540,686$ |
| 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 | 44,522,500$ |
0$ |
0$ |
464,516$ |
44,522,500$ |
454,312$ |
20 |
0 |
0$ |
0$ |
194 |
232,258$ |
45,058,052$ |
46,147,068$ |
44,522,500$ |
24,522,500$ |
50,000,000$ |
5,477,500$ |
79,664,635$ |
33,517,567$ |
| 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 | 32,679,322$ |
0$ |
0$ |
343,666$ |
32,679,322$ |
333,462$ |
23 |
0 |
0$ |
0$ |
194 |
171,833$ |
33,335,602$ |
41,341,288$ |
32,679,322$ |
12,679,322$ |
50,000,000$ |
17,320,678$ |
66,166,403$ |
24,825,115$ |
| 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 | 44,899,997$ |
0$ |
0$ |
468,368$ |
44,899,997$ |
458,164$ |
20 |
0 |
0$ |
0$ |
194 |
234,184$ |
45,431,696$ |
46,506,725$ |
44,899,997$ |
24,899,997$ |
50,000,000$ |
5,100,003$ |
22,261,696$ |
-24,245,029$ |
| 17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 5635 | 5000 | 2000 | 4000 | 1000 | 93.92% | 100.00% | 100.00% | 100.00% | 100.00% | 40 |
17635 - 97.97% |
429,739$ | 429,739$ | 18000 | 100 | 44,920,431$ |
0$ |
0$ |
511,432$ |
44,920,431$ |
458,372$ |
21 |
0 |
0$ |
17,189,560$ |
194 |
255,716$ |
49,608,904$ |
50,766,673$ |
44,920,431$ |
24,920,431$ |
50,000,000$ |
5,079,569$ |
962,877,526$ |
929,300,413$ |
| 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 | 49,544,500$ |
0$ |
0$ |
534,638$ |
49,544,500$ |
505,556$ |
20 |
0 |
0$ |
0$ |
194 |
267,319$ |
51,859,886$ |
52,984,559$ |
49,544,500$ |
29,544,500$ |
50,000,000$ |
455,500$ |
247,865,731$ |
194,881,172$ |
| 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 | 49,031,563$ |
0$ |
0$ |
510,526$ |
49,031,563$ |
500,322$ |
20 |
0 |
0$ |
0$ |
194 |
255,263$ |
49,521,022$ |
50,648,059$ |
49,031,563$ |
29,031,563$ |
50,000,000$ |
968,437$ |
84,602,363$ |
33,954,304$ |
| 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 | 48,082,673$ |
0$ |
0$ |
500,844$ |
48,082,673$ |
490,640$ |
21 |
0 |
0$ |
0$ |
194 |
250,422$ |
48,581,868$ |
49,877,340$ |
48,082,673$ |
28,082,673$ |
50,000,000$ |
1,917,327$ |
78,695,693$ |
28,818,353$ |
| 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 | 49,320,283$ |
0$ |
0$ |
513,472$ |
49,320,283$ |
503,268$ |
20 |
0 |
0$ |
0$ |
194 |
256,736$ |
49,806,784$ |
50,882,798$ |
49,320,283$ |
29,320,283$ |
50,000,000$ |
679,717$ |
396,558,449$ |
345,675,651$ |
| 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 | 49,900,000$ |
0$ |
0$ |
560,204$ |
49,900,000$ |
509,184$ |
20 |
0 |
0$ |
0$ |
194 |
280,102$ |
54,339,788$ |
57,588,712$ |
49,900,000$ |
29,900,000$ |
50,000,000$ |
100,000$ |
232,487,744$ |
174,899,032$ |
| 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 | 49,440,000$ |
0$ |
0$ |
536,307$ |
49,440,000$ |
505,695$ |
20 |
0 |
0$ |
0$ |
194 |
267,551$ |
51,904,894$ |
53,099,108$ |
49,440,000$ |
29,440,000$ |
50,000,000$ |
560,000$ |
29,039,852$ |
-24,059,256$ |
| 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 | 46,583,895$ |
0$ |
0$ |
485,550$ |
46,583,895$ |
475,346$ |
20 |
0 |
0$ |
0$ |
194 |
242,775$ |
47,098,350$ |
48,237,798$ |
46,583,895$ |
26,583,895$ |
50,000,000$ |
3,416,105$ |
68,386,918$ |
20,149,120$ |
| 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 | 29,241,048$ |
0$ |
0$ |
313,684$ |
29,241,048$ |
303,480$ |
20 |
0 |
0$ |
0$ |
194 |
154,291$ |
29,932,454$ |
31,031,320$ |
29,241,048$ |
9,241,048$ |
50,000,000$ |
20,758,952$ |
4,382,175$ |
-26,649,145$ |
| 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 | 40,001,998$ |
0$ |
0$ |
429,612$ |
40,001,998$ |
408,184$ |
20 |
0 |
0$ |
0$ |
194 |
214,806$ |
41,672,364$ |
44,313,543$ |
40,001,998$ |
20,001,998$ |
50,000,000$ |
9,998,002$ |
235,920,007$ |
191,606,464$ |
| 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 | 49,521,637$ |
0$ |
0$ |
551,242$ |
49,521,637$ |
505,322$ |
23 |
0 |
0$ |
0$ |
194 |
275,621$ |
53,470,474$ |
54,570,719$ |
49,521,637$ |
29,521,637$ |
50,000,000$ |
478,363$ |
136,587,568$ |
82,016,849$ |
| 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 | 44,838,782$ |
0$ |
1,750,000$ |
508,560$ |
44,838,782$ |
457,538$ |
20 |
0 |
0$ |
0$ |
194 |
254,280$ |
49,330,320$ |
50,444,749$ |
46,588,782$ |
26,588,782$ |
50,000,000$ |
3,411,218$ |
75,671,852$ |
25,227,103$ |
| 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 | 51,649,999$ |
0$ |
-1,750,000$ |
537,244$ |
51,649,999$ |
527,040$ |
23 |
0 |
0$ |
0$ |
194 |
268,622$ |
52,112,668$ |
53,305,109$ |
49,899,999$ |
29,899,999$ |
50,000,000$ |
100,001$ |
80,617,895$ |
27,312,786$ |
| 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 | 47,306,879$ |
0$ |
0$ |
492,928$ |
47,306,879$ |
482,724$ |
21 |
0 |
0$ |
0$ |
194 |
246,464$ |
47,814,016$ |
54,262,614$ |
47,306,879$ |
27,306,879$ |
50,000,000$ |
2,693,121$ |
11,713,860$ |
-42,548,754$ |
| 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 | 47,000,000$ |
0$ |
0$ |
480,612$ |
47,000,000$ |
479,592$ |
20 |
0 |
0$ |
0$ |
194 |
240,306$ |
46,619,364$ |
47,716,654$ |
47,000,000$ |
27,000,000$ |
50,000,000$ |
3,000,000$ |
128,856,905$ |
81,140,251$ |
| 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 | 46,740,624$ |
0$ |
0$ |
488,170$ |
46,740,624$ |
476,946$ |
20 |
0 |
0$ |
0$ |
194 |
244,085$ |
47,352,490$ |
48,477,557$ |
46,740,624$ |
26,740,624$ |
50,000,000$ |
3,259,376$ |
3,780,954$ |
-44,696,603$ |
Back to the Top