|
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 | 154988 | 130001 | 51955 | 102968 | 25537 | 95.67% | 96.30% | 96.21% | 95.34% | 94.58% | 14 |
17239 - 95.77% |
609,810$ | 16,464,864$ | 18000 | 100 | 33,614,996$ |
0$ |
0$ |
22,750,630$ |
33,614,996$ |
21,917,991$ |
23 |
0 |
0$ |
8,537,337$ |
60 |
177,628$ |
10,657,680$ |
11,041,980$ |
33,614,996$ |
13,614,996$ |
50,000,000$ |
16,385,004$ |
148,739,263$ |
147,147,392$ |
2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 168054 | 142965 | 57464 | 113257 | 28428 | 93.36% | 95.31% | 95.77% | 94.38% | 94.76% | 11 |
17006 - 94.48% |
600,870$ | 18,026,093$ | 18000 | 100 | 50,708,632$ |
0$ |
-1,750,000$ |
35,179,411$ |
50,708,632$ |
33,138,594$ |
20 |
0 |
0$ |
6,609,567$ |
60 |
284,228$ |
17,053,680$ |
17,400,684$ |
48,958,632$ |
28,958,632$ |
50,000,000$ |
1,041,368$ |
903,418,891$ |
893,401,389$ |
3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 160544 | 134868 | 52726 | 106882 | 26148 | 95.56% | 96.33% | 94.15% | 95.43% | 93.39% | 13 |
17185 - 95.47% |
607,613$ | 17,013,159$ | 18000 | 100 | 49,711,146$ |
0$ |
0$ |
34,622,660$ |
49,711,146$ |
33,928,786$ |
20 |
0 |
0$ |
7,898,967$ |
60 |
258,730$ |
15,523,800$ |
15,881,829$ |
49,711,146$ |
29,711,146$ |
50,000,000$ |
288,854$ |
16,874,761$ |
9,948,071$ |
4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 135107 | 114691 | 56753 | 112960 | 28369 | 75.06% | 76.46% | 94.59% | 94.13% | 94.56% | 11 |
14929 - 82.94% |
548,013$ | 16,440,380$ | 18000 | 100 | 49,458,607$ |
0$ |
0$ |
34,509,318$ |
49,458,607$ |
33,815,445$ |
20 |
0 |
0$ |
6,028,139$ |
60 |
257,442$ |
15,446,520$ |
15,784,011$ |
49,458,607$ |
29,458,607$ |
50,000,000$ |
541,393$ |
54,398,946$ |
45,423,038$ |
5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 161399 | 133755 | 53652 | 105128 | 26374 | 96.07% | 95.54% | 95.81% | 93.86% | 94.19% | 13 |
17154 - 95.30% |
608,728$ | 17,044,391$ | 18000 | 100 | 51,690,000$ |
0$ |
-1,750,000$ |
37,051,054$ |
51,690,000$ |
35,593,814$ |
23 |
0 |
0$ |
7,913,467$ |
60 |
274,439$ |
16,466,340$ |
16,817,313$ |
49,940,000$ |
29,940,000$ |
50,000,000$ |
60,000$ |
73,466,389$ |
65,545,109$ |
6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 159075 | 129372 | 54001 | 105339 | 26398 | 94.69% | 92.41% | 96.43% | 94.05% | 94.28% | 13 |
16935 - 94.08% |
600,092$ | 16,802,578$ | 18000 | 100 | 47,718,823$ |
0$ |
0$ |
33,948,489$ |
47,718,823$ |
33,254,606$ |
21 |
0 |
0$ |
7,801,197$ |
60 |
248,565$ |
14,913,900$ |
15,244,398$ |
47,718,823$ |
27,718,823$ |
50,000,000$ |
2,281,177$ |
3,072,071$ |
-3,329,141$ |
7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 157449 | 131539 | 53477 | 107057 | 26675 | 93.72% | 93.96% | 95.49% | 95.59% | 95.27% | 13 |
17007 - 94.48% |
600,800$ | 16,822,389$ | 18000 | 100 | 44,099,999$ |
0$ |
0$ |
33,226,258$ |
44,099,999$ |
33,011,987$ |
21 |
1 |
0$ |
7,810,395$ |
60 |
225,510$ |
13,530,600$ |
13,871,430$ |
44,099,999$ |
24,099,999$ |
50,000,000$ |
5,900,001$ |
97,850,775$ |
92,494,482$ |
8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 154713 | 128034 | 50997 | 101239 | 25914 | 95.50% | 94.84% | 94.44% | 93.74% | 95.98% | 14 |
17070 - 94.83% |
607,199$ | 16,394,364$ | 18000 | 100 | 47,500,001$ |
0$ |
0$ |
33,645,837$ |
47,500,001$ |
32,597,892$ |
22 |
1 |
0$ |
8,500,781$ |
60 |
247,449$ |
14,846,940$ |
15,174,288$ |
47,500,001$ |
27,500,001$ |
50,000,000$ |
2,499,999$ |
33,634,228$ |
27,808,064$ |
9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 163269 | 137450 | 54396 | 112000 | 26886 | 97.18% | 98.18% | 97.14% | 100.00% | 96.02% | 13 |
17643 - 98.02% |
488,837$ | 13,687,446$ | 18000 | 100 | 48,073,080$ |
0$ |
0$ |
33,970,406$ |
48,073,080$ |
33,276,534$ |
24 |
2 |
0$ |
6,354,886$ |
60 |
250,373$ |
15,022,380$ |
15,372,534$ |
48,073,080$ |
28,073,080$ |
50,000,000$ |
1,926,920$ |
51,650,385$ |
43,747,785$ |
10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 164734 | 137774 | 54862 | 109632 | 27714 | 94.67% | 95.02% | 94.59% | 94.51% | 95.57% | 12 |
17059 - 94.77% |
604,885$ | 17,541,679$ | 18000 | 100 | 49,790,000$ |
0$ |
0$ |
38,764,017$ |
49,790,000$ |
34,323,204$ |
20 |
0 |
0$ |
7,258,626$ |
60 |
286,684$ |
17,201,040$ |
17,259,315$ |
49,790,000$ |
29,790,000$ |
50,000,000$ |
210,000$ |
88,495,587$ |
79,411,314$ |
11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 115925 | 116189 | 43494 | 90834 | 16442 | 64.40% | 77.46% | 72.49% | 75.70% | 54.81% | 11 |
12763 - 70.90% |
522,132$ | 15,663,945$ | 18000 | 100 | 24,916,999$ |
0$ |
0$ |
21,036,389$ |
24,916,999$ |
20,342,510$ |
23 |
1 |
0$ |
5,743,446$ |
60 |
132,230$ |
7,933,800$ |
8,254,785$ |
24,916,999$ |
4,916,999$ |
50,000,000$ |
25,083,001$ |
1,009,734$ |
-511,101$ |
12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 160691 | 133041 | 53138 | 106027 | 26911 | 95.65% | 95.03% | 94.89% | 94.67% | 96.11% | 13 |
17136 - 95.20% |
608,615$ | 17,041,206$ | 18000 | 100 | 26,600,000$ |
0$ |
1,750,000$ |
19,107,571$ |
26,600,000$ |
18,413,682$ |
21 |
0 |
0$ |
7,911,988$ |
60 |
140,816$ |
8,448,960$ |
8,524,812$ |
28,350,000$ |
8,350,000$ |
50,000,000$ |
21,650,000$ |
36,518,132$ |
36,753,822$ |
13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 131792 | 109514 | 44606 | 87541 | 21962 | 95.50% | 95.23% | 96.97% | 95.15% | 95.49% | 18 |
17192 - 95.51% |
608,773$ | 14,001,778$ | 18000 | 100 | 47,612,469$ |
0$ |
0$ |
37,255,843$ |
47,612,469$ |
33,786,383$ |
22 |
1 |
0$ |
10,957,913$ |
60 |
268,431$ |
16,105,860$ |
16,449,336$ |
47,612,469$ |
27,612,469$ |
50,000,000$ |
2,387,531$ |
38,414,014$ |
33,711,846$ |
14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 148589 | 124198 | 49311 | 98438 | 24609 | 95.25% | 95.54% | 94.83% | 94.65% | 94.65% | 15 |
17121 - 95.12% |
606,649$ | 15,772,886$ | 18000 | 100 | 43,433,757$ |
0$ |
1,750,000$ |
30,429,718$ |
43,433,757$ |
29,735,838$ |
22 |
0 |
0$ |
9,099,742$ |
60 |
226,703$ |
13,602,180$ |
13,958,319$ |
45,183,757$ |
25,183,757$ |
50,000,000$ |
4,816,243$ |
66,402,739$ |
62,386,103$ |
15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 162877 | 138099 | 55236 | 111203 | 27894 | 93.61% | 95.24% | 95.23% | 95.86% | 96.19% | 12 |
17080 - 94.89% |
603,379$ | 17,497,978$ | 18000 | 100 | 30,129,322$ |
0$ |
1,750,000$ |
21,916,407$ |
30,129,322$ |
21,222,532$ |
22 |
0 |
0$ |
7,240,543$ |
60 |
158,823$ |
9,529,380$ |
12,088,944$ |
31,879,322$ |
11,879,322$ |
50,000,000$ |
18,120,678$ |
58,181,144$ |
54,308,612$ |
16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 150220 | 126650 | 51835 | 102207 | 25815 | 96.29% | 97.42% | 99.68% | 98.28% | 99.29% | 15 |
17566 - 97.59% |
510,710$ | 13,278,463$ | 18000 | 100 | 44,999,999$ |
0$ |
0$ |
30,977,551$ |
44,999,999$ |
30,283,679$ |
22 |
0 |
0$ |
7,660,652$ |
60 |
234,694$ |
14,081,640$ |
14,421,651$ |
44,999,999$ |
24,999,999$ |
50,000,000$ |
5,000,001$ |
5,933,791$ |
93,767$ |
17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 165458 | 138547 | 55934 | 111985 | 27511 | 98.49% | 98.96% | 99.88% | 99.99% | 98.25% | 13 |
17837 - 99.09% |
437,895$ | 12,261,063$ | 18000 | 100 | 46,019,931$ |
0$ |
0$ |
34,735,413$ |
46,019,931$ |
31,127,329$ |
23 |
0 |
0$ |
5,692,636$ |
60 |
261,326$ |
15,679,560$ |
16,047,606$ |
46,019,931$ |
26,019,931$ |
50,000,000$ |
3,980,069$ |
941,243,086$ |
931,869,914$ |
18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 147354 | 122134 | 49714 | 99108 | 24567 | 94.46% | 93.95% | 95.60% | 95.30% | 94.49% | 15 |
17034 - 94.63% |
602,173$ | 15,656,485$ | 18000 | 100 | 51,090,000$ |
0$ |
-1,750,000$ |
36,945,162$ |
51,090,000$ |
34,967,586$ |
20 |
1 |
0$ |
9,032,588$ |
60 |
275,204$ |
16,512,240$ |
16,871,907$ |
49,340,000$ |
29,340,000$ |
50,000,000$ |
660,000$ |
227,967,522$ |
221,040,711$ |
19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 158061 | 133877 | 52931 | 106530 | 26596 | 94.08% | 95.63% | 94.52% | 95.12% | 94.99% | 13 |
17071 - 94.84% |
603,642$ | 16,901,962$ | 18000 | 100 | 49,902,230$ |
0$ |
0$ |
34,508,557$ |
49,902,230$ |
33,814,685$ |
20 |
0 |
0$ |
7,847,340$ |
60 |
259,705$ |
15,582,300$ |
15,943,353$ |
49,902,230$ |
29,902,230$ |
50,000,000$ |
97,770$ |
68,446,539$ |
61,203,578$ |
20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 140949 | 118871 | 47146 | 95468 | 23607 | 93.97% | 95.10% | 94.29% | 95.47% | 94.43% | 16 |
17042 - 94.68% |
601,964$ | 15,049,095$ | 18000 | 100 | 48,036,666$ |
0$ |
0$ |
33,470,312$ |
48,036,666$ |
32,776,440$ |
20 |
0 |
0$ |
9,631,421$ |
60 |
250,187$ |
15,011,220$ |
15,425,508$ |
48,036,666$ |
28,036,666$ |
50,000,000$ |
1,963,334$ |
61,460,524$ |
56,664,296$ |
21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 154750 | 129285 | 51345 | 102871 | 25286 | 95.52% | 95.77% | 95.08% | 95.25% | 93.65% | 14 |
17168 - 95.38% |
607,161$ | 16,393,336$ | 18000 | 100 | 44,620,283$ |
0$ |
0$ |
34,222,756$ |
44,620,283$ |
33,528,884$ |
20 |
1 |
0$ |
8,500,248$ |
60 |
232,757$ |
13,965,420$ |
14,311,038$ |
44,620,283$ |
24,620,283$ |
50,000,000$ |
5,379,717$ |
380,278,941$ |
375,246,664$ |
22 | Phoenix Coyotes | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 155968 | 128337 | 50875 | 102707 | 26023 | 96.28% | 95.06% | 94.21% | 95.10% | 96.38% | 14 |
17182 - 95.45% |
548,642$ | 14,813,323$ | 18000 | 100 | 46,878,293$ |
0$ |
0$ |
37,801,919$ |
46,878,293$ |
34,332,556$ |
22 |
1 |
0$ |
7,680,982$ |
60 |
264,685$ |
15,881,100$ |
16,920,915$ |
46,878,293$ |
26,878,293$ |
50,000,000$ |
3,121,707$ |
209,387,016$ |
201,128,801$ |
23 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 153834 | 126675 | 51018 | 102807 | 25908 | 94.96% | 93.83% | 94.48% | 95.19% | 95.96% | 14 |
17046 - 94.70% |
604,582$ | 16,323,707$ | 18000 | 100 | 49,744,667$ |
0$ |
0$ |
36,661,150$ |
49,744,667$ |
34,579,531$ |
21 |
0 |
0$ |
8,464,144$ |
60 |
269,105$ |
16,146,300$ |
16,530,033$ |
49,744,667$ |
29,744,667$ |
50,000,000$ |
255,333$ |
10,232,660$ |
2,863,193$ |
24 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 164286 | 137316 | 53669 | 111238 | 27168 | 94.42% | 94.70% | 92.53% | 95.89% | 93.68% | 12 |
17023 - 94.57% |
601,525$ | 17,444,213$ | 18000 | 100 | 49,963,895$ |
0$ |
0$ |
34,129,631$ |
49,963,895$ |
33,435,752$ |
20 |
0 |
0$ |
7,218,295$ |
60 |
260,020$ |
15,601,200$ |
15,962,568$ |
49,963,895$ |
29,963,895$ |
50,000,000$ |
36,105$ |
53,122,429$ |
45,229,798$ |
25 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 176084 | 145967 | 59730 | 82229 | 28868 | 94.67% | 94.17% | 96.34% | 66.31% | 93.12% | 10 |
15899 - 88.33% |
596,968$ | 18,506,009$ | 18000 | 100 | 29,741,048$ |
0$ |
0$ |
20,898,363$ |
29,741,048$ |
20,204,491$ |
21 |
0 |
0$ |
5,969,680$ |
60 |
156,842$ |
9,410,520$ |
9,760,359$ |
29,741,048$ |
9,741,048$ |
50,000,000$ |
20,258,952$ |
3,314,455$ |
294,044$ |
26 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 163798 | 133882 | 55327 | 110095 | 27386 | 97.50% | 95.63% | 98.80% | 98.30% | 97.81% | 13 |
17517 - 97.32% |
515,087$ | 14,422,422$ | 18000 | 100 | 39,501,997$ |
0$ |
0$ |
29,453,410$ |
39,501,997$ |
27,996,306$ |
21 |
2 |
0$ |
6,696,124$ |
60 |
212,255$ |
12,735,300$ |
13,576,791$ |
39,501,997$ |
19,501,997$ |
50,000,000$ |
10,498,003$ |
221,237,584$ |
215,212,966$ |
27 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 117045 | 126783 | 38279 | 102095 | 20182 | 72.25% | 93.91% | 70.89% | 94.53% | 74.75% | 14 |
14977 - 83.21% |
551,200$ | 14,882,396$ | 18000 | 100 | 48,968,364$ |
0$ |
0$ |
35,559,872$ |
48,968,364$ |
32,437,431$ |
23 |
1 |
0$ |
7,716,798$ |
60 |
272,798$ |
16,367,880$ |
16,721,184$ |
48,968,364$ |
28,968,364$ |
50,000,000$ |
1,031,636$ |
117,334,847$ |
109,251,050$ |
28 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 170141 | 143145 | 56922 | 115262 | 28831 | 94.52% | 95.43% | 94.87% | 96.05% | 96.10% | 11 |
17143 - 95.24% |
606,331$ | 18,189,923$ | 18000 | 100 | 47,748,782$ |
0$ |
1,750,000$ |
34,508,553$ |
47,748,782$ |
31,039,169$ |
20 |
0 |
0$ |
6,669,638$ |
60 |
269,126$ |
16,147,560$ |
16,494,438$ |
49,498,782$ |
29,498,782$ |
50,000,000$ |
501,218$ |
60,685,168$ |
51,855,811$ |
29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 115133 | 88593 | 26981 | 46635 | 15278 | 68.53% | 63.28% | 48.18% | 41.64% | 54.56% | 13 |
10451 - 58.06% |
529,792$ | 14,834,183$ | 18000 | 100 | 51,649,999$ |
0$ |
-1,750,000$ |
36,060,657$ |
51,649,999$ |
35,366,785$ |
23 |
0 |
0$ |
6,887,299$ |
60 |
268,622$ |
16,117,320$ |
16,490,091$ |
49,899,999$ |
29,899,999$ |
50,000,000$ |
100,001$ |
60,878,378$ |
52,046,820$ |
30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 160278 | 133520 | 53505 | 74769 | 26533 | 95.40% | 95.37% | 95.54% | 66.76% | 94.76% | 13 |
16022 - 89.01% |
602,665$ | 16,874,625$ | 18000 | 100 | 46,842,379$ |
0$ |
0$ |
33,030,526$ |
46,842,379$ |
32,336,653$ |
22 |
2 |
0$ |
7,834,647$ |
60 |
244,094$ |
14,645,640$ |
16,698,243$ |
46,842,379$ |
26,842,379$ |
50,000,000$ |
3,157,621$ |
83,358,522$ |
75,339,298$ |
31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 64800 | 54000 | 21600 | 43200 | 10800 | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | 14 |
7200 - 40.00% |
678,300$ | 18,314,100$ | 18000 | 100 | 48,500,000$ |
0$ |
0$ |
32,796,936$ |
48,500,000$ |
32,727,564$ |
23 |
0 |
0$ |
9,496,200$ |
60 |
247,959$ |
14,877,540$ |
15,223,725$ |
48,500,000$ |
28,500,000$ |
50,000,000$ |
1,500,000$ |
116,029,099$ |
110,939,380$ |
32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 169965 | 143692 | 57727 | 113548 | 28204 | 94.43% | 95.79% | 96.21% | 94.62% | 94.01% | 11 |
17105 - 95.03% |
604,354$ | 18,130,615$ | 18000 | 100 | 45,585,624$ |
0$ |
0$ |
32,515,152$ |
45,585,624$ |
31,751,907$ |
22 |
0 |
0$ |
6,647,892$ |
60 |
238,192$ |
14,291,520$ |
14,645,013$ |
45,585,624$ |
25,585,624$ |
50,000,000$ |
4,414,376$ |
91,765,373$ |
84,693,077$ |
Back to the Top