|
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$ |
35,970,125$ |
36,093,237$ |
34,782,555$ |
23 |
0 |
0$ |
0$ |
2 |
193,229$ |
386,458$ |
442,618$ |
36,093,237$ |
8,093,237$ |
50,000,000$ |
13,906,763$ |
137,456,610$ |
137,155,129$ |
| 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$ |
55,980,190$ |
51,819,998$ |
51,031,978$ |
22 |
0 |
0$ |
0$ |
2 |
294,404$ |
588,808$ |
637,183$ |
49,419,998$ |
21,419,998$ |
50,000,000$ |
580,002$ |
864,049,906$ |
863,483,180$ |
| 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 | 47,680,649$ |
47,680,649$ |
0$ |
49,763,727$ |
47,680,649$ |
48,774,133$ |
20 |
1 |
0$ |
0$ |
2 |
252,231$ |
504,462$ |
554,700$ |
47,680,649$ |
19,680,649$ |
50,000,000$ |
2,319,351$ |
78,156,049$ |
77,742,725$ |
| 4 | Calgary Flames | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 35 | 20 | 200 | 180407 | 154861 | 75763 | 152084 | 37602 | 75.17% | 77.43% | 94.70% | 95.05% | 94.01% | 1 |
15018 - 83.43% |
549,838$ | 21,993,505$ | 18000 | 100 | 33,268,080$ |
33,268,080$ |
2,500,000$ |
46,208,106$ |
33,268,080$ |
42,296,177$ |
22 |
1 |
0$ |
549,838$ |
2 |
198,280$ |
396,560$ |
445,025$ |
35,768,080$ |
7,768,080$ |
50,000,000$ |
14,231,920$ |
26,660,413$ |
26,906,339$ |
| 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$ |
50,746,160$ |
49,347,355$ |
48,667,910$ |
23 |
0 |
0$ |
0$ |
2 |
266,567$ |
533,134$ |
583,912$ |
49,347,355$ |
21,347,355$ |
50,000,000$ |
652,645$ |
42,781,059$ |
42,338,987$ |
| 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 | 46,503,413$ |
46,503,413$ |
0$ |
49,143,247$ |
46,503,413$ |
48,153,643$ |
20 |
2 |
0$ |
0$ |
2 |
246,132$ |
492,264$ |
539,424$ |
46,503,413$ |
18,503,413$ |
50,000,000$ |
3,496,587$ |
3,622,829$ |
3,223,132$ |
| 7 | Colorado Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 230897 | 191227 | 76242 | 151357 | 37825 | 96.21% | 95.61% | 95.30% | 94.60% | 94.56% | 1 |
17189 - 95.49% |
609,755$ | 24,390,204$ | 18000 | 100 | 50,499,999$ |
50,499,999$ |
0$ |
49,422,825$ |
50,499,999$ |
48,577,694$ |
21 |
1 |
0$ |
609,755$ |
2 |
266,839$ |
533,678$ |
580,793$ |
50,499,999$ |
22,499,999$ |
50,000,000$ |
-499,999$ |
68,740,373$ |
68,769,335$ |
| 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$ |
48,302,848$ |
49,810,078$ |
47,313,187$ |
20 |
0 |
0$ |
0$ |
2 |
263,265$ |
526,530$ |
575,112$ |
49,810,078$ |
21,810,078$ |
50,000,000$ |
189,922$ |
5,527,243$ |
4,952,131$ |
| 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$ |
37,251,350$ |
36,432,686$ |
36,261,720$ |
23 |
1 |
0$ |
0$ |
2 |
193,952$ |
387,904$ |
436,999$ |
39,682,686$ |
11,682,686$ |
50,000,000$ |
10,317,314$ |
28,544,657$ |
28,248,781$ |
| 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$ |
53,993,342$ |
45,539,900$ |
47,659,705$ |
21 |
1 |
0$ |
0$ |
2 |
269,119$ |
538,238$ |
585,623$ |
45,539,900$ |
17,539,900$ |
50,000,000$ |
4,460,100$ |
54,437,604$ |
53,851,981$ |
| 11 | Edmonton Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 40 | 22 | 300 | 157118 | 152966 | 58492 | 119685 | 22185 | 65.47% | 76.48% | 73.12% | 74.80% | 55.46% | 1 |
12761 - 70.90% |
525,438$ | 21,017,500$ | 18000 | 100 | 33,492,000$ |
33,492,000$ |
0$ |
33,135,076$ |
33,492,000$ |
32,145,464$ |
23 |
2 |
0$ |
525,438$ |
2 |
178,715$ |
357,430$ |
404,050$ |
33,492,000$ |
5,492,000$ |
50,000,000$ |
16,508,000$ |
6,826,133$ |
7,088,073$ |
| 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 | 21,325,223$ |
21,325,223$ |
2,500,000$ |
26,372,894$ |
21,325,223$ |
25,383,251$ |
21 |
2 |
0$ |
0$ |
2 |
115,675$ |
231,350$ |
240,215$ |
23,825,223$ |
-4,174,777$ |
50,000,000$ |
26,174,777$ |
38,025,584$ |
37,857,347$ |
| 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 | 48,912,886$ |
48,912,886$ |
0$ |
46,962,983$ |
48,912,886$ |
45,973,348$ |
21 |
1 |
0$ |
0$ |
2 |
258,616$ |
517,232$ |
566,210$ |
48,912,886$ |
20,912,886$ |
50,000,000$ |
1,087,114$ |
12,110,930$ |
11,754,806$ |
| 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 | 36,289,425$ |
36,289,425$ |
250,000$ |
36,580,771$ |
36,289,425$ |
35,591,099$ |
23 |
1 |
0$ |
0$ |
2 |
193,209$ |
386,418$ |
434,028$ |
36,539,425$ |
8,539,425$ |
50,000,000$ |
13,460,575$ |
52,396,738$ |
52,105,440$ |
| 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 | 27,409,321$ |
27,409,321$ |
2,400,000$ |
27,352,492$ |
27,409,321$ |
26,362,857$ |
21 |
1 |
0$ |
0$ |
2 |
147,199$ |
294,398$ |
660,383$ |
29,809,321$ |
1,809,321$ |
50,000,000$ |
20,190,679$ |
46,990,015$ |
46,470,708$ |
| 16 | Nashville Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 90 | 50 | 20 | 15 | 140 | 232093 | 194761 | 79777 | 156668 | 39650 | 96.71% | 97.38% | 99.72% | 97.92% | 99.13% | 1 |
17574 - 97.63% |
511,568$ | 20,462,721$ | 18000 | 100 | 42,824,676$ |
42,824,676$ |
0$ |
49,422,517$ |
42,824,676$ |
48,432,923$ |
22 |
3 |
0$ |
511,568$ |
2 |
227,071$ |
454,142$ |
503,552$ |
42,824,676$ |
14,824,676$ |
50,000,000$ |
7,175,324$ |
73,369,618$ |
73,517,704$ |
| 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$ |
51,171,044$ |
49,436,164$ |
46,024,929$ |
24 |
0 |
0$ |
0$ |
2 |
283,089$ |
566,178$ |
616,731$ |
49,436,164$ |
21,436,164$ |
50,000,000$ |
563,836$ |
900,777,671$ |
900,303,215$ |
| 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$ |
49,455,400$ |
47,483,506$ |
46,634,960$ |
21 |
0 |
0$ |
0$ |
2 |
260,795$ |
521,590$ |
573,016$ |
47,483,506$ |
19,483,506$ |
50,000,000$ |
2,516,494$ |
200,282,389$ |
199,779,989$ |
| 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$ |
48,769,241$ |
49,973,226$ |
47,779,641$ |
21 |
0 |
0$ |
0$ |
2 |
264,110$ |
528,220$ |
576,847$ |
49,973,226$ |
21,973,226$ |
50,000,000$ |
26,774$ |
47,781,582$ |
47,345,925$ |
| 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$ |
49,852,167$ |
51,100,000$ |
48,862,549$ |
21 |
0 |
0$ |
0$ |
2 |
269,948$ |
539,896$ |
595,363$ |
49,850,000$ |
21,850,000$ |
50,000,000$ |
150,000$ |
33,343,918$ |
32,819,430$ |
| 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 | 40,728,335$ |
40,728,335$ |
3,250,000$ |
43,823,135$ |
40,728,335$ |
42,833,484$ |
19 |
2 |
0$ |
0$ |
2 |
216,209$ |
432,418$ |
485,833$ |
43,978,335$ |
15,978,335$ |
50,000,000$ |
6,021,665$ |
358,757,626$ |
358,342,689$ |
| 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$ |
52,812,579$ |
52,319,675$ |
49,843,659$ |
21 |
0 |
0$ |
0$ |
2 |
286,630$ |
573,260$ |
627,890$ |
49,819,675$ |
21,819,675$ |
50,000,000$ |
180,325$ |
76,135,428$ |
75,648,743$ |
| 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 | 40,635,012$ |
40,635,012$ |
-2,500,000$ |
51,057,161$ |
40,635,012$ |
50,067,499$ |
20 |
5 |
0$ |
0$ |
2 |
215,725$ |
431,450$ |
480,545$ |
38,135,012$ |
10,135,012$ |
50,000,000$ |
11,864,988$ |
26,418,028$ |
25,937,483$ |
| 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 | 52,711,942$ |
52,711,942$ |
-3,250,000$ |
49,947,660$ |
52,711,942$ |
48,958,007$ |
25 |
1 |
0$ |
0$ |
2 |
278,300$ |
556,600$ |
606,352$ |
49,461,942$ |
21,461,942$ |
50,000,000$ |
538,058$ |
84,670,308$ |
84,204,754$ |
| 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$ |
48,254,716$ |
49,516,123$ |
46,176,475$ |
22 |
0 |
0$ |
0$ |
2 |
267,441$ |
534,882$ |
652,980$ |
49,516,123$ |
21,516,123$ |
50,000,000$ |
483,877$ |
188,368,958$ |
187,855,729$ |
| 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$ |
50,593,798$ |
49,082,641$ |
46,140,442$ |
22 |
0 |
0$ |
0$ |
2 |
277,630$ |
555,260$ |
608,090$ |
49,082,641$ |
21,082,641$ |
50,000,000$ |
917,359$ |
82,837,104$ |
82,299,449$ |
| 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$ |
54,856,968$ |
52,929,225$ |
49,908,792$ |
23 |
0 |
0$ |
0$ |
2 |
300,151$ |
600,302$ |
648,200$ |
49,679,225$ |
21,679,225$ |
50,000,000$ |
320,775$ |
27,532,195$ |
27,025,307$ |
| 28 | Utah Mammoth | 6000 | 5000 | 2000 | 4000 | 1000 | 88 | 56 | 33 | 18 | 177 | 231668 | 193458 | 76405 | 152211 | 38707 | 96.53% | 96.73% | 95.51% | 95.13% | 96.77% | 1 |
17311 - 96.17% |
552,492$ | 22,099,694$ | 18000 | 100 | 49,930,000$ |
49,930,000$ |
-250,000$ |
53,072,941$ |
49,930,000$ |
48,124,738$ |
20 |
1 |
0$ |
552,492$ |
2 |
284,611$ |
569,222$ |
719,189$ |
49,680,000$ |
21,680,000$ |
50,000,000$ |
320,000$ |
169,870,816$ |
169,846,117$ |
| 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 | 45,069,999$ |
45,069,999$ |
1,250,000$ |
47,427,344$ |
45,069,999$ |
46,437,658$ |
22 |
0 |
0$ |
0$ |
2 |
238,705$ |
477,410$ |
528,575$ |
46,319,999$ |
18,319,999$ |
50,000,000$ |
3,680,001$ |
27,832,947$ |
27,304,372$ |
| 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$ |
48,160,047$ |
49,253,224$ |
47,170,417$ |
23 |
0 |
0$ |
0$ |
2 |
260,379$ |
520,758$ |
572,148$ |
49,253,224$ |
21,253,224$ |
50,000,000$ |
746,776$ |
53,916,750$ |
53,414,568$ |
| 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$ |
47,922,822$ |
49,750,000$ |
47,823,803$ |
21 |
0 |
0$ |
0$ |
2 |
258,290$ |
516,580$ |
565,882$ |
49,750,000$ |
21,750,000$ |
50,000,000$ |
250,000$ |
97,190,491$ |
96,838,213$ |
| 32 | Winnipeg Jets | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 20 | 200 | 229327 | 187117 | 76328 | 150797 | 37724 | 95.55% | 93.56% | 95.41% | 94.25% | 94.31% | 1 |
17032 - 94.62% |
604,247$ | 24,169,889$ | 18000 | 100 | 46,375,763$ |
46,375,763$ |
0$ |
46,079,032$ |
46,375,763$ |
44,990,469$ |
22 |
0 |
0$ |
604,247$ |
2 |
245,988$ |
491,976$ |
542,538$ |
46,375,763$ |
18,375,763$ |
50,000,000$ |
3,624,237$ |
72,266,604$ |
72,328,313$ |
Back to the Top