LIGUE SIMULE DES MORDUS DE HOCKEY - Pro Finance
|
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 |
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 Expenses | Estimated Season Salary Cap | Over Minimum Salary Cap of 75,500,000$ |
Maximum Salary Cap | Available Salary Cap | Current Bank Account | Projected Bank Account |
| 1 |  Avalanche | 7350 | 6150 | 2500 | 4000 | 1000 | 150 | 120 | 80 | 70 | 280 | 168391 | 115928 | 45940 | 83171 | 28931 | 61.92% | 50.95% | 49.66% | 56.20% | 78.19% | 4 |
11956 - 56.93% |
2,286,057$ | 84,584,114$ | 21000 | 100 | 78,272,500$ |
78,272,500$ |
0$ |
73,323,776$ |
78,272,500$ |
70,327,768$ |
23 |
1 |
0$ |
8,514,315$ |
78,272,500$ |
2,772,500$ |
101,250,000$ |
22,977,500$ |
92,060,572$ |
93,069,816$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 80 | 55 | 50 | 255 | 202358 | 185000 | 74000 | 128236 | 32076 | 91.15% | 100.00% | 100.00% | 86.65% | 86.69% | 4 |
16802 - 93.34% |
2,291,446$ | 84,783,492$ | 18000 | 100 | 107,367,000$ |
107,367,000$ |
-11,643,500$ |
89,015,970$ |
107,367,000$ |
87,840,354$ |
21 |
0 |
0$ |
11,140,620$ |
95,723,500$ |
20,223,500$ |
101,250,000$ |
5,526,500$ |
121,122,916$ |
119,522,540$ |
| 3 |  Blue Jackets | 6667 | 5556 | 2222 | 4444 | 1111 | 120 | 70 | 46 | 40 | 225 | 241641 | 200957 | 80810 | 160745 | 40144 | 97.96% | 97.76% | 98.29% | 97.76% | 97.66% | 4 |
19576 - 97.88% |
2,506,557$ | 92,742,619$ | 20000 | 100 | 92,759,167$ |
92,759,167$ |
0$ |
80,758,214$ |
92,759,167$ |
79,378,797$ |
23 |
0 |
0$ |
9,708,405$ |
92,759,167$ |
17,259,167$ |
101,250,000$ |
8,490,833$ |
107,810,597$ |
108,501,999$ |
| 4 |  Blues | 8333 | 6944 | 2778 | 5556 | 1389 | 118 | 69 | 50 | 41 | 215 | 249775 | 212599 | 79856 | 170154 | 42516 | 78.88% | 80.57% | 75.65% | 80.59% | 80.55% | 3 |
19866 - 79.46% |
2,580,599$ | 98,062,772$ | 25000 | 100 | 97,319,334$ |
97,319,334$ |
-4,000,000$ |
86,990,920$ |
97,319,334$ |
84,565,963$ |
21 |
1 |
0$ |
10,327,605$ |
93,319,334$ |
17,819,334$ |
101,250,000$ |
7,930,666$ |
50,194,480$ |
47,891,797$ |
| 5 |  Bruins | 8667 | 7222 | 2889 | 5778 | 1444 | 140 | 110 | 80 | 65 | 250 | 182296 | 125162 | 46700 | 90451 | 32452 | 56.85% | 46.84% | 43.69% | 42.31% | 60.74% | 4 |
12894 - 49.59% |
2,296,113$ | 84,956,187$ | 26000 | 100 | 102,842,334$ |
102,842,334$ |
-5,000,000$ |
88,344,335$ |
102,842,334$ |
86,638,437$ |
22 |
0 |
0$ |
10,859,820$ |
97,842,334$ |
22,342,334$ |
101,250,000$ |
3,407,666$ |
57,252,299$ |
55,954,243$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 95 | 60 | 50 | 300 | 200113 | 144610 | 60873 | 116558 | 27018 | 90.14% | 78.17% | 82.26% | 78.76% | 73.02% | 4 |
14842 - 82.46% |
2,268,737$ | 83,943,255$ | 18000 | 100 | 82,054,850$ |
82,054,850$ |
5,000,000$ |
83,642,384$ |
82,054,850$ |
79,243,637$ |
21 |
0 |
0$ |
9,087,435$ |
87,054,850$ |
11,554,850$ |
101,250,000$ |
14,195,150$ |
45,759,698$ |
46,102,133$ |
| 7 |  Canucks | 6667 | 5556 | 2222 | 4444 | 1111 | 125 | 75 | 50 | 45 | 250 | 204401 | 203537 | 80586 | 132014 | 33108 | 82.86% | 99.01% | 98.02% | 80.29% | 80.54% | 4 |
17666 - 88.33% |
2,378,456$ | 88,002,872$ | 20000 | 100 | 91,530,857$ |
91,530,857$ |
0$ |
86,472,753$ |
91,530,857$ |
84,273,354$ |
23 |
0 |
0$ |
9,702,315$ |
91,530,857$ |
16,030,857$ |
101,250,000$ |
9,719,143$ |
106,930,684$ |
107,121,174$ |
| 8 |  Devils | 7334 | 6111 | 2444 | 4889 | 1222 | 115 | 71 | 46 | 38 | 235 | 257619 | 210342 | 86683 | 171409 | 41677 | 92.44% | 90.58% | 93.34% | 92.26% | 89.75% | 3 |
20203 - 91.83% |
2,543,560$ | 96,655,281$ | 22000 | 100 | 99,180,000$ |
99,180,000$ |
0$ |
82,074,741$ |
99,180,000$ |
78,895,718$ |
23 |
0 |
0$ |
10,658,595$ |
99,180,000$ |
23,680,000$ |
101,250,000$ |
2,070,000$ |
80,557,592$ |
77,810,163$ |
| 9 |  Ducks | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 35 | 200 | 243353 | 201531 | 68913 | 161794 | 40698 | 98.65% | 98.03% | 83.82% | 98.40% | 99.01% | 4 |
19359 - 96.80% |
2,395,125$ | 88,619,626$ | 20000 | 100 | 83,860,714$ |
83,860,714$ |
4,000,000$ |
75,653,934$ |
83,860,714$ |
70,857,464$ |
23 |
0 |
0$ |
9,252,870$ |
87,860,714$ |
12,360,714$ |
101,250,000$ |
13,389,286$ |
22,690,116$ |
23,394,908$ |
| 10 |  Flames | 6500 | 5417 | 2167 | 4333 | 1083 | 95 | 60 | 35 | 25 | 210 | 239608 | 199955 | 80179 | 160321 | 39712 | 99.63% | 99.76% | 100.00% | 100.00% | 99.10% | 4 |
19453 - 99.76% |
2,010,045$ | 74,371,669$ | 19500 | 100 | 81,947,999$ |
81,947,999$ |
0$ |
71,497,353$ |
81,947,999$ |
70,383,165$ |
27 |
0 |
0$ |
8,708,205$ |
81,947,999$ |
6,447,999$ |
101,250,000$ |
19,302,001$ |
66,677,969$ |
66,387,213$ |
| 11 |  Flyers | 6500 | 5417 | 2167 | 4333 | 1083 | 160 | 90 | 70 | 55 | 280 | 156202 | 153876 | 54040 | 106942 | 29005 | 64.95% | 76.77% | 67.40% | 66.70% | 72.38% | 4 |
13515 - 69.31% |
2,280,391$ | 84,374,481$ | 19500 | 100 | 85,623,500$ |
85,623,500$ |
4,706,000$ |
83,058,038$ |
85,623,500$ |
78,434,998$ |
24 |
0 |
0$ |
9,299,835$ |
90,329,500$ |
14,829,500$ |
101,250,000$ |
10,920,500$ |
15,725,131$ |
15,924,070$ |
| 12 |  Golden Knights | 7000 | 5834 | 2333 | 4666 | 1167 | 110 | 75 | 50 | 39 | 195 | 247292 | 204935 | 80483 | 162867 | 41081 | 95.48% | 94.94% | 93.24% | 94.34% | 95.14% | 4 |
19910 - 94.81% |
2,466,307$ | 91,253,353$ | 21000 | 100 | 77,072,000$ |
77,072,000$ |
2,937,500$ |
79,961,682$ |
77,072,000$ |
77,575,675$ |
24 |
0 |
0$ |
8,206,065$ |
80,009,500$ |
4,509,500$ |
101,250,000$ |
21,240,500$ |
30,687,680$ |
32,778,090$ |
| 13 |  Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 90 | 40 | 25 | 250 | 197534 | 159768 | 76000 | 152000 | 32810 | 86.64% | 84.09% | 100.00% | 100.00% | 86.34% | 3 |
16266 - 90.37% |
2,160,541$ | 82,100,549$ | 18000 | 100 | 72,784,000$ |
72,784,000$ |
6,500,000$ |
73,675,429$ |
72,784,000$ |
70,456,869$ |
22 |
1 |
0$ |
7,949,055$ |
79,284,000$ |
3,784,000$ |
101,250,000$ |
21,966,000$ |
21,528,279$ |
20,302,662$ |
| 14 |  Islanders | 6500 | 5417 | 2167 | 4333 | 1083 | 123 | 74 | 49 | 38 | 242 | 207655 | 198198 | 79294 | 159227 | 34551 | 86.34% | 98.89% | 98.90% | 99.32% | 86.22% | 4 |
18349 - 94.10% |
2,356,036$ | 87,173,330$ | 19500 | 100 | 107,141,999$ |
107,141,999$ |
-6,000,000$ |
84,579,789$ |
107,141,999$ |
82,083,948$ |
22 |
0 |
0$ |
11,436,330$ |
101,141,999$ |
25,641,999$ |
101,250,000$ |
108,001$ |
24,894,263$ |
23,280,715$ |
| 15 |  Jets | 8333 | 6944 | 2778 | 5556 | 1389 | 151 | 125 | 80 | 70 | 300 | 166351 | 110483 | 46834 | 85307 | 26930 | 53.95% | 43.00% | 45.56% | 41.50% | 52.40% | 4 |
11781 - 47.12% |
2,284,395$ | 84,522,611$ | 25000 | 100 | 90,311,567$ |
90,311,567$ |
5,000,000$ |
72,509,298$ |
89,411,567$ |
71,484,523$ |
23 |
1 |
0$ |
9,452,205$ |
94,411,567$ |
18,911,567$ |
101,250,000$ |
6,838,433$ |
40,620,002$ |
40,674,217$ |
| 16 |  Kraken | 8000 | 6667 | 2667 | 5333 | 1333 | 119 | 71 | 46 | 35 | 214 | 252320 | 215252 | 87076 | 174163 | 42263 | 83.00% | 84.96% | 85.92% | 85.94% | 83.43% | 3 |
20291 - 84.55% |
2,506,886$ | 95,261,664$ | 24000 | 100 | 97,452,667$ |
97,452,667$ |
-4,000,000$ |
93,795,928$ |
97,452,667$ |
85,177,056$ |
21 |
0 |
0$ |
11,006,610$ |
93,452,667$ |
17,952,667$ |
101,250,000$ |
7,797,333$ |
39,190,530$ |
35,986,074$ |
| 17 |  Mammoth | 7000 | 5834 | 2333 | 4666 | 1167 | 120 | 70 | 50 | 40 | 225 | 248086 | 205246 | 82301 | 163583 | 40935 | 95.79% | 95.08% | 95.34% | 94.75% | 94.80% | 4 |
20004 - 95.26% |
2,577,550$ | 95,369,366$ | 21000 | 100 | 96,159,524$ |
96,159,524$ |
0$ |
83,173,713$ |
86,688,524$ |
78,430,723$ |
22 |
1 |
0$ |
10,466,025$ |
86,688,524$ |
11,188,524$ |
101,250,000$ |
14,561,476$ |
109,522,860$ |
109,744,707$ |
| 18 |  Maple Leafs | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 70 | 50 | 36 | 210 | 244660 | 202329 | 80831 | 162375 | 40544 | 99.18% | 98.42% | 98.32% | 98.75% | 98.63% | 4 |
19750 - 98.75% |
2,198,101$ | 81,329,744$ | 20000 | 100 | 78,879,000$ |
78,879,000$ |
-3,000,000$ |
88,055,529$ |
78,879,000$ |
82,998,522$ |
25 |
0 |
0$ |
8,848,125$ |
75,879,000$ |
379,000$ |
101,250,000$ |
25,371,000$ |
44,179,263$ |
44,502,161$ |
| 19 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 88 | 63 | 51 | 220 | 200690 | 158225 | 57640 | 114613 | 37000 | 90.40% | 85.53% | 77.89% | 77.44% | 100.00% | 4 |
15356 - 85.31% |
2,280,370$ | 84,373,683$ | 18000 | 100 | 71,300,857$ |
71,300,857$ |
5,000,000$ |
65,583,698$ |
71,300,857$ |
64,593,823$ |
25 |
1 |
0$ |
7,602,450$ |
76,300,857$ |
800,857$ |
101,250,000$ |
24,949,143$ |
67,412,295$ |
69,311,739$ |
| 20 |  Panthers | 6667 | 5556 | 2222 | 4444 | 1111 | 123 | 71 | 47 | 30 | 212 | 213441 | 203183 | 80990 | 163369 | 40096 | 86.53% | 98.84% | 98.51% | 99.36% | 97.54% | 4 |
18948 - 94.74% |
2,331,133$ | 86,251,911$ | 20000 | 100 | 79,523,000$ |
79,523,000$ |
2,926,000$ |
68,573,949$ |
79,523,000$ |
67,405,046$ |
25 |
0 |
0$ |
8,389,650$ |
82,449,000$ |
6,949,000$ |
101,250,000$ |
18,801,000$ |
61,006,041$ |
62,291,640$ |
| 21 |  Penguins | 6333 | 5278 | 2111 | 4222 | 1056 | 109 | 79 | 53 | 41 | 218 | 233375 | 163914 | 76413 | 145445 | 38654 | 99.60% | 83.94% | 97.83% | 93.11% | 98.93% | 4 |
17778 - 93.57% |
2,349,647$ | 86,936,924$ | 19000 | 100 | 99,653,000$ |
99,653,000$ |
0$ |
90,948,825$ |
99,653,000$ |
87,571,793$ |
23 |
0 |
0$ |
10,731,000$ |
99,653,000$ |
24,153,000$ |
101,250,000$ |
1,597,000$ |
21,522,335$ |
20,527,549$ |
| 22 |  Predators | 8025 | 6658 | 2662 | 5324 | 1331 | 110 | 86 | 57 | 49 | 220 | 255563 | 188546 | 77340 | 151368 | 41696 | 86.07% | 76.54% | 78.52% | 76.84% | 84.67% | 4 |
19311 - 80.46% |
2,447,238$ | 90,547,795$ | 24000 | 100 | 101,923,000$ |
101,923,000$ |
0$ |
92,543,261$ |
94,073,000$ |
88,788,750$ |
21 |
1 |
0$ |
10,875,855$ |
94,073,000$ |
18,573,000$ |
101,250,000$ |
7,177,000$ |
14,896,428$ |
14,185,756$ |
| 23 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 199729 | 185000 | 74000 | 129749 | 32248 | 89.97% | 100.00% | 100.00% | 87.67% | 87.16% | 4 |
16776 - 93.20% |
2,272,928$ | 84,098,324$ | 18000 | 100 | 93,633,174$ |
93,633,174$ |
0$ |
89,489,688$ |
93,633,174$ |
85,473,348$ |
23 |
0 |
0$ |
10,106,310$ |
93,633,174$ |
18,133,174$ |
101,250,000$ |
7,616,826$ |
233,116$ |
-402,161$ |
| 24 |  Sabres | 8333 | 6944 | 2777 | 5556 | 1390 | 119 | 71 | 46 | 35 | 214 | 254514 | 213959 | 85879 | 175122 | 42492 | 80.38% | 81.08% | 81.38% | 82.95% | 80.45% | 3 |
20315 - 81.26% |
2,535,010$ | 96,330,361$ | 25000 | 100 | 77,706,000$ |
77,706,000$ |
3,500,000$ |
76,912,361$ |
72,927,000$ |
74,221,108$ |
20 |
2 |
0$ |
8,391,135$ |
76,427,000$ |
927,000$ |
101,250,000$ |
24,823,000$ |
37,600,443$ |
37,179,961$ |
| 25 |  Senators | 6333 | 5278 | 2111 | 4222 | 1056 | 118 | 83 | 72 | 59 | 277 | 233720 | 168745 | 51284 | 97942 | 29296 | 99.74% | 86.41% | 65.66% | 62.70% | 74.98% | 4 |
15702 - 82.64% |
2,382,825$ | 88,164,511$ | 19000 | 100 | 85,579,357$ |
85,579,357$ |
-3,000,000$ |
78,929,616$ |
85,579,357$ |
78,030,954$ |
23 |
0 |
0$ |
9,034,530$ |
82,579,357$ |
7,079,357$ |
101,250,000$ |
18,670,643$ |
47,759,577$ |
48,644,843$ |
| 26 |  Sharks | 8728 | 6363 | 2545 | 5091 | 1273 | 180 | 90 | 58 | 45 | 500 | 159811 | 195193 | 79490 | 165844 | 29471 | 49.49% | 82.91% | 84.42% | 88.04% | 62.57% | 4 |
17022 - 70.92% |
2,332,936$ | 86,318,638$ | 24000 | 100 | 89,264,000$ |
89,264,000$ |
-2,926,000$ |
81,155,114$ |
89,264,000$ |
76,261,482$ |
23 |
0 |
0$ |
9,790,485$ |
86,338,000$ |
10,838,000$ |
101,250,000$ |
14,912,000$ |
33,314,075$ |
33,215,093$ |
| 27 |  Stars | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 40 | 205 | 245163 | 201155 | 72104 | 160163 | 40370 | 99.39% | 97.85% | 87.70% | 97.41% | 98.21% | 4 |
19431 - 97.16% |
2,356,135$ | 87,177,002$ | 20000 | 100 | 89,205,501$ |
89,205,501$ |
0$ |
78,885,696$ |
89,205,501$ |
76,441,143$ |
27 |
0 |
0$ |
9,443,715$ |
89,205,501$ |
13,705,501$ |
101,250,000$ |
12,044,499$ |
35,852,535$ |
36,209,826$ |
| 28 |  Wild | 7667 | 6388 | 2556 | 5111 | 1278 | 125 | 75 | 50 | 45 | 250 | 206542 | 205693 | 82142 | 127409 | 32345 | 72.81% | 87.03% | 86.86% | 67.37% | 68.40% | 4 |
17679 - 76.87% |
2,382,852$ | 88,165,506$ | 23000 | 100 | 88,982,000$ |
88,982,000$ |
0$ |
84,342,707$ |
88,982,000$ |
82,881,959$ |
22 |
0 |
0$ |
9,450,765$ |
88,982,000$ |
13,482,000$ |
101,250,000$ |
12,268,000$ |
14,618,467$ |
15,072,122$ |
Back to the Top