|
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 28,000,000$ |
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 | 233519 | 195018 | 78081 | 155447 | 39099 | 94.93% | 95.13% | 95.22% | 94.78% | 95.36% | 0 |
17102 - 95.01% |
605,961$ | 24,844,421$ | 18000 | 100 | 36,093,237$ |
36,093,237$ |
0$ |
36,549,812$ |
36,093,237$ |
35,343,591$ |
23 |
0 |
0$ |
0$ |
0 |
193,229$ |
0$ |
0$ |
36,093,237$ |
8,093,237$ |
50,000,000$ |
13,906,763$ |
136,969,175$ |
136,969,175$ |
| 2 | Boston Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233086 | 195168 | 78388 | 155972 | 38862 | 94.75% | 95.20% | 95.60% | 95.10% | 94.79% | 0 |
17109 - 95.05% |
605,210$ | 24,813,591$ | 18000 | 100 | 51,819,998$ |
51,819,998$ |
-2,400,000$ |
56,863,402$ |
51,819,998$ |
51,837,469$ |
22 |
0 |
0$ |
0$ |
0 |
294,404$ |
0$ |
0$ |
49,419,998$ |
21,419,998$ |
50,000,000$ |
580,002$ |
863,183,364$ |
863,183,364$ |
| 3 | Buffalo Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233055 | 195328 | 77699 | 157202 | 38561 | 94.74% | 95.28% | 94.75% | 95.85% | 94.05% | 0 |
17118 - 95.10% |
604,548$ | 24,786,451$ | 18000 | 100 | 50,180,649$ |
50,180,649$ |
0$ |
50,520,420$ |
50,180,649$ |
49,515,283$ |
21 |
0 |
0$ |
0$ |
0 |
265,185$ |
0$ |
0$ |
50,180,649$ |
22,180,649$ |
50,000,000$ |
-180,649$ |
77,496,174$ |
77,496,174$ |
| 4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 185110 | 158883 | 77607 | 155977 | 38577 | 75.25% | 77.50% | 94.64% | 95.11% | 94.09% | 0 |
15028 - 83.49% |
550,311$ | 22,562,747$ | 18000 | 100 | 33,268,080$ |
33,268,080$ |
2,500,000$ |
46,802,946$ |
33,268,080$ |
42,813,296$ |
22 |
1 |
0$ |
0$ |
0 |
198,280$ |
0$ |
0$ |
35,768,080$ |
7,768,080$ |
50,000,000$ |
14,231,920$ |
26,718,737$ |
26,718,737$ |
| 5 | Carolina Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233001 | 194405 | 77960 | 157861 | 39304 | 94.72% | 94.83% | 95.07% | 96.26% | 95.86% | 0 |
17135 - 95.19% |
605,918$ | 24,842,618$ | 18000 | 100 | 49,347,355$ |
49,347,355$ |
0$ |
51,545,861$ |
49,347,355$ |
49,434,968$ |
23 |
0 |
0$ |
0$ |
0 |
266,567$ |
0$ |
0$ |
49,347,355$ |
21,347,355$ |
50,000,000$ |
652,645$ |
42,070,839$ |
42,070,839$ |
| 6 | Chicago Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 235775 | 193424 | 77766 | 155270 | 38955 | 95.84% | 94.35% | 94.84% | 94.68% | 95.01% | 0 |
17102 - 95.01% |
607,039$ | 24,888,589$ | 18000 | 100 | 51,003,413$ |
51,003,413$ |
0$ |
49,946,409$ |
51,003,413$ |
48,941,260$ |
22 |
0 |
0$ |
0$ |
0 |
269,448$ |
0$ |
0$ |
51,003,413$ |
23,003,413$ |
50,000,000$ |
-1,003,413$ |
2,910,148$ |
2,910,148$ |
| 7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 236652 | 195845 | 77993 | 155357 | 38795 | 96.20% | 95.53% | 95.11% | 94.73% | 94.62% | 0 |
17186 - 95.48% |
609,659$ | 24,996,015$ | 18000 | 100 | 51,899,999$ |
51,899,999$ |
0$ |
50,245,104$ |
51,899,999$ |
49,384,430$ |
23 |
0 |
0$ |
0$ |
0 |
274,093$ |
0$ |
0$ |
51,899,999$ |
23,899,999$ |
50,000,000$ |
-1,899,999$ |
68,477,015$ |
68,477,015$ |
| 8 | Columbus Jackets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 231585 | 192358 | 77907 | 155626 | 39357 | 94.14% | 93.83% | 95.01% | 94.89% | 95.99% | 0 |
16996 - 94.42% |
602,181$ | 24,689,427$ | 18000 | 100 | 49,810,078$ |
49,810,078$ |
0$ |
49,092,643$ |
49,810,078$ |
48,087,436$ |
20 |
0 |
0$ |
0$ |
0 |
263,265$ |
0$ |
0$ |
49,810,078$ |
21,810,078$ |
50,000,000$ |
189,922$ |
4,688,866$ |
4,688,866$ |
| 9 | Dallas Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 45 | 30 | 10 | 180 | 237839 | 200463 | 79679 | 163987 | 39250 | 96.68% | 97.79% | 97.17% | 99.99% | 95.73% | 0 |
17591 - 97.73% |
486,903$ | 19,963,029$ | 18000 | 100 | 36,432,686$ |
36,432,686$ |
3,250,000$ |
37,833,206$ |
36,432,686$ |
36,828,030$ |
23 |
1 |
0$ |
0$ |
0 |
193,952$ |
0$ |
0$ |
39,682,686$ |
11,682,686$ |
50,000,000$ |
10,317,314$ |
28,046,806$ |
28,046,806$ |
| 10 | Detroit Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233365 | 195173 | 77760 | 156828 | 38875 | 94.86% | 95.21% | 94.83% | 95.63% | 94.82% | 0 |
17122 - 95.12% |
605,532$ | 24,826,820$ | 18000 | 100 | 45,539,900$ |
45,539,900$ |
0$ |
54,800,699$ |
45,539,900$ |
48,367,579$ |
21 |
1 |
0$ |
0$ |
0 |
269,119$ |
0$ |
0$ |
45,539,900$ |
17,539,900$ |
50,000,000$ |
4,460,100$ |
53,582,922$ |
53,582,922$ |
| 11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 160871 | 156748 | 60001 | 122801 | 22752 | 65.39% | 76.46% | 73.17% | 74.88% | 55.49% | 0 |
12760 - 70.89% |
525,235$ | 21,534,623$ | 18000 | 100 | 33,792,000$ |
33,792,000$ |
0$ |
33,672,775$ |
33,792,000$ |
32,667,620$ |
24 |
1 |
0$ |
0$ |
0 |
180,269$ |
0$ |
0$ |
33,792,000$ |
5,792,000$ |
50,000,000$ |
16,208,000$ |
6,899,574$ |
6,899,574$ |
| 12 | Florida Panthers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 230402 | 196003 | 77882 | 156127 | 39427 | 93.66% | 95.61% | 94.98% | 95.20% | 96.16% | 0 |
17069 - 94.83% |
603,718$ | 24,752,434$ | 18000 | 100 | 22,225,223$ |
22,225,223$ |
2,500,000$ |
26,733,908$ |
22,225,223$ |
25,728,722$ |
22 |
1 |
0$ |
0$ |
0 |
120,338$ |
0$ |
0$ |
24,725,223$ |
-3,274,777$ |
50,000,000$ |
25,274,777$ |
37,730,505$ |
37,730,505$ |
| 13 | Los Angeles Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 231609 | 194710 | 77806 | 156603 | 39121 | 94.15% | 94.98% | 94.89% | 95.49% | 95.42% | 0 |
17069 - 94.83% |
603,578$ | 24,746,715$ | 18000 | 100 | 49,812,886$ |
49,812,886$ |
0$ |
47,752,820$ |
49,812,886$ |
46,747,642$ |
22 |
0 |
0$ |
0$ |
0 |
263,279$ |
0$ |
0$ |
49,812,886$ |
21,812,886$ |
50,000,000$ |
187,114$ |
11,491,662$ |
11,491,662$ |
| 14 | Minnesota Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 232696 | 196916 | 77633 | 155918 | 39448 | 94.59% | 96.06% | 94.67% | 95.07% | 96.21% | 0 |
17137 - 95.20% |
607,145$ | 24,892,931$ | 18000 | 100 | 38,789,425$ |
38,789,425$ |
250,000$ |
37,160,398$ |
38,789,425$ |
36,155,183$ |
24 |
0 |
0$ |
0$ |
0 |
206,163$ |
0$ |
0$ |
39,039,425$ |
11,039,425$ |
50,000,000$ |
10,960,575$ |
51,907,432$ |
51,907,432$ |
| 15 | Montreal Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233466 | 195270 | 77304 | 155064 | 38967 | 94.90% | 95.25% | 94.27% | 94.55% | 95.04% | 0 |
17075 - 94.86% |
605,322$ | 24,818,189$ | 18000 | 100 | 28,309,321$ |
28,309,321$ |
2,400,000$ |
27,794,089$ |
28,309,321$ |
26,788,908$ |
22 |
0 |
0$ |
0$ |
0 |
151,862$ |
0$ |
0$ |
30,709,321$ |
2,709,321$ |
50,000,000$ |
19,290,679$ |
46,325,975$ |
46,325,975$ |
| 16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 238093 | 199761 | 81762 | 160668 | 40589 | 96.79% | 97.44% | 99.71% | 97.97% | 99.00% | 0 |
17582 - 97.68% |
511,793$ | 20,983,513$ | 18000 | 100 | 47,824,676$ |
47,824,676$ |
0$ |
50,129,636$ |
47,824,676$ |
49,124,499$ |
24 |
1 |
0$ |
0$ |
0 |
252,978$ |
0$ |
0$ |
47,824,676$ |
19,824,676$ |
50,000,000$ |
2,175,324$ |
73,281,417$ |
73,281,417$ |
| 17 | New Jersey Devils | 6000 | 5000 | 2000 | 4000 | 1000 | 75 | 40 | 20 | 10 | 140 | 239683 | 202118 | 81923 | 163995 | 40575 | 97.43% | 98.59% | 99.91% | 100.00% | 98.96% | 0 |
17763 - 98.68% |
435,613$ | 17,860,124$ | 18000 | 100 | 49,436,164$ |
49,436,164$ |
0$ |
52,020,311$ |
49,436,164$ |
46,793,367$ |
24 |
0 |
0$ |
0$ |
0 |
283,089$ |
0$ |
0$ |
49,436,164$ |
21,436,164$ |
50,000,000$ |
563,836$ |
900,021,711$ |
900,021,711$ |
| 18 | New York Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 233810 | 195852 | 78402 | 155575 | 38656 | 95.04% | 95.54% | 95.61% | 94.86% | 94.28% | 0 |
17129 - 95.16% |
606,015$ | 24,846,633$ | 18000 | 100 | 47,483,506$ |
47,483,506$ |
0$ |
50,237,785$ |
47,483,506$ |
47,373,047$ |
21 |
0 |
0$ |
0$ |
0 |
260,795$ |
0$ |
0$ |
47,483,506$ |
19,483,506$ |
50,000,000$ |
2,516,494$ |
199,514,874$ |
199,514,874$ |
| 19 | New York Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 236100 | 195441 | 77991 | 155387 | 38611 | 95.98% | 95.34% | 95.11% | 94.75% | 94.17% | 0 |
17159 - 95.33% |
608,220$ | 24,937,002$ | 18000 | 100 | 49,973,226$ |
49,973,226$ |
0$ |
49,561,571$ |
49,973,226$ |
48,556,428$ |
21 |
0 |
0$ |
0$ |
0 |
264,110$ |
0$ |
0$ |
49,973,226$ |
21,973,226$ |
50,000,000$ |
26,774$ |
47,078,126$ |
47,078,126$ |
| 20 | Ottawa Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 232068 | 194828 | 77453 | 154155 | 38587 | 94.34% | 95.04% | 94.45% | 94.00% | 94.11% | 0 |
17002 - 94.46% |
602,146$ | 24,687,995$ | 18000 | 100 | 51,100,000$ |
51,100,000$ |
-1,250,000$ |
50,662,011$ |
51,100,000$ |
49,656,850$ |
21 |
0 |
0$ |
0$ |
0 |
269,948$ |
0$ |
0$ |
49,850,000$ |
21,850,000$ |
50,000,000$ |
150,000$ |
32,550,759$ |
32,550,759$ |
| 21 | Philadelphia Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 236815 | 194865 | 76070 | 155152 | 38740 | 96.27% | 95.06% | 92.77% | 94.60% | 94.49% | 0 |
17113 - 95.07% |
608,105$ | 24,932,313$ | 18000 | 100 | 47,168,585$ |
47,168,585$ |
3,250,000$ |
44,484,715$ |
47,168,585$ |
43,479,521$ |
21 |
0 |
0$ |
0$ |
0 |
249,578$ |
0$ |
0$ |
50,418,585$ |
22,418,585$ |
50,000,000$ |
-418,585$ |
358,116,269$ |
358,116,269$ |
| 22 | Pittsburgh Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 231289 | 196528 | 77195 | 153019 | 39030 | 94.02% | 95.87% | 94.14% | 93.30% | 95.20% | 0 |
17001 - 94.45% |
603,153$ | 24,729,281$ | 18000 | 100 | 52,319,675$ |
52,319,675$ |
-2,500,000$ |
53,672,469$ |
52,319,675$ |
50,656,917$ |
21 |
0 |
0$ |
0$ |
0 |
286,630$ |
0$ |
0$ |
49,819,675$ |
21,819,675$ |
50,000,000$ |
180,325$ |
75,357,308$ |
75,357,308$ |
| 23 | San Jose Sharks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 230037 | 193990 | 77755 | 154306 | 38935 | 93.51% | 94.63% | 94.82% | 94.09% | 94.96% | 0 |
16952 - 94.18% |
600,029$ | 24,601,196$ | 18000 | 100 | 44,968,907$ |
44,968,907$ |
-2,500,000$ |
51,725,789$ |
44,968,907$ |
50,720,582$ |
24 |
2 |
0$ |
0$ |
0 |
238,181$ |
0$ |
0$ |
42,468,907$ |
14,468,907$ |
50,000,000$ |
7,531,093$ |
25,700,530$ |
25,700,530$ |
| 24 | Seattle Kraken | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 233476 | 194844 | 77920 | 107307 | 38690 | 94.91% | 95.05% | 95.02% | 65.43% | 94.37% | 0 |
15908 - 88.38% |
599,388$ | 24,574,917$ | 18000 | 100 | 57,711,941$ |
57,711,941$ |
-3,250,000$ |
50,860,281$ |
57,711,941$ |
49,855,085$ |
26 |
0 |
0$ |
0$ |
0 |
304,207$ |
0$ |
0$ |
54,461,941$ |
26,461,941$ |
50,000,000$ |
-4,461,941$ |
83,855,936$ |
83,855,936$ |
| 25 | St-Louis Blues | 6000 | 5000 | 2000 | 4000 | 1000 | 80 | 60 | 25 | 15 | 150 | 239268 | 196251 | 80799 | 160220 | 40360 | 97.26% | 95.73% | 98.54% | 97.70% | 98.44% | 0 |
17485 - 97.14% |
514,898$ | 21,110,826$ | 18000 | 100 | 49,516,123$ |
49,516,123$ |
0$ |
49,057,039$ |
49,516,123$ |
46,946,155$ |
22 |
0 |
0$ |
0$ |
0 |
267,441$ |
0$ |
0$ |
49,516,123$ |
21,516,123$ |
50,000,000$ |
483,877$ |
187,591,026$ |
187,591,026$ |
| 26 | Tampa Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 60 | 40 | 20 | 225 | 177681 | 194395 | 59139 | 155592 | 30031 | 72.23% | 94.83% | 72.12% | 94.87% | 73.25% | 0 |
15045 - 83.58% |
551,439$ | 22,609,009$ | 18000 | 100 | 49,082,641$ |
49,082,641$ |
0$ |
51,426,688$ |
49,082,641$ |
46,903,384$ |
22 |
0 |
0$ |
0$ |
0 |
277,630$ |
0$ |
0$ |
49,082,641$ |
21,082,641$ |
50,000,000$ |
917,359$ |
82,017,001$ |
82,017,001$ |
| 27 | Toronto Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 232953 | 193762 | 78116 | 155686 | 38929 | 94.70% | 94.52% | 95.26% | 94.93% | 94.95% | 0 |
17060 - 94.78% |
603,972$ | 24,762,846$ | 18000 | 100 | 52,929,225$ |
52,929,225$ |
-3,250,000$ |
55,757,421$ |
52,929,225$ |
50,731,527$ |
23 |
0 |
0$ |
0$ |
0 |
300,151$ |
0$ |
0$ |
49,679,225$ |
21,679,225$ |
50,000,000$ |
320,775$ |
26,729,462$ |
26,729,462$ |
| 28 | Utah Mammoth | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 237562 | 198212 | 78261 | 155874 | 39620 | 96.57% | 96.69% | 95.44% | 95.05% | 96.63% | 0 |
17306 - 96.14% |
552,372$ | 22,647,270$ | 18000 | 100 | 49,930,000$ |
49,930,000$ |
-250,000$ |
53,926,774$ |
49,930,000$ |
48,900,853$ |
20 |
1 |
0$ |
0$ |
0 |
284,611$ |
0$ |
0$ |
49,680,000$ |
21,680,000$ |
50,000,000$ |
320,000$ |
169,557,931$ |
169,557,931$ |
| 29 | Vancouver Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 81 | 61 | 40 | 300 | 166885 | 126198 | 38638 | 68250 | 22647 | 67.84% | 61.56% | 47.12% | 41.62% | 55.24% | 0 |
10308 - 57.27% |
524,047$ | 21,485,920$ | 18000 | 100 | 44,169,999$ |
44,169,999$ |
1,250,000$ |
48,129,467$ |
44,169,999$ |
47,124,238$ |
21 |
1 |
0$ |
0$ |
0 |
234,041$ |
0$ |
0$ |
45,419,999$ |
17,419,999$ |
50,000,000$ |
4,580,001$ |
27,079,659$ |
27,079,659$ |
| 30 | Vegas Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 232892 | 195011 | 77306 | 110334 | 39296 | 94.67% | 95.13% | 94.28% | 67.28% | 95.84% | 0 |
15972 - 88.73% |
600,968$ | 24,639,693$ | 18000 | 100 | 49,253,224$ |
49,253,224$ |
0$ |
48,941,184$ |
49,253,224$ |
47,936,011$ |
23 |
0 |
0$ |
0$ |
0 |
260,379$ |
0$ |
0$ |
49,253,224$ |
21,253,224$ |
50,000,000$ |
746,776$ |
53,157,078$ |
53,157,078$ |
| 31 | Washington Capitals | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 185 | 100 | 50 | 500 | 98400 | 82000 | 32800 | 65600 | 16400 | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | 0 |
7200 - 40.00% |
678,300$ | 27,810,300$ | 18000 | 100 | 49,750,000$ |
49,750,000$ |
0$ |
48,697,692$ |
49,750,000$ |
48,597,119$ |
21 |
0 |
0$ |
0$ |
0 |
258,290$ |
0$ |
0$ |
49,750,000$ |
21,750,000$ |
50,000,000$ |
250,000$ |
96,579,191$ |
96,579,191$ |
| 32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 235327 | 192117 | 78155 | 154797 | 38716 | 95.66% | 93.72% | 95.31% | 94.39% | 94.43% | 0 |
17052 - 94.73% |
604,963$ | 24,803,485$ | 18000 | 100 | 46,375,763$ |
46,375,763$ |
0$ |
46,816,996$ |
46,375,763$ |
45,711,336$ |
22 |
0 |
0$ |
0$ |
0 |
245,988$ |
0$ |
0$ |
46,375,763$ |
18,375,763$ |
50,000,000$ |
3,624,237$ |
72,111,674$ |
72,111,674$ |
Back to the Top