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 80,700,000$ |
Maximum Salary Cap | Available Salary Cap | Current Bank Account | Projected Bank Account |
| 1 |  Avalanche | 7350 | 6150 | 2500 | 4000 | 1000 | 200 | 150 | 100 | 90 | 300 | 20297 | 16478 | 6288 | 11100 | 4755 | 46.02% | 44.66% | 41.92% | 46.25% | 79.25% | 36 |
9820 - 46.76% |
2,380,374$ | 14,282,246$ | 21000 | 100 | 102,292,000$ |
102,292,000$ |
-4,331,000$ |
14,869,233$ |
102,292,000$ |
14,581,809$ |
21 |
0 |
0$ |
91,248,443$ |
97,961,000$ |
17,261,000$ |
109,200,000$ |
11,239,000$ |
81,653,106$ |
79,582,789$ |
| 2 |  Blackhawks | 6400 | 5400 | 2400 | 4400 | 1400 | 140 | 90 | 65 | 60 | 275 | 37040 | 31099 | 11544 | 19943 | 5829 | 82.68% | 82.27% | 68.71% | 64.75% | 59.48% | 35 |
15065 - 75.33% |
2,455,185$ | 17,186,292$ | 20000 | 100 | 99,167,000$ |
99,167,000$ |
0$ |
14,356,928$ |
99,167,000$ |
14,213,216$ |
22 |
0 |
0$ |
87,062,261$ |
99,167,000$ |
18,467,000$ |
109,200,000$ |
10,033,000$ |
104,910,808$ |
107,120,132$ |
| 3 |  Blue Jackets | 6667 | 5556 | 2222 | 4444 | 1111 | 137 | 95 | 72 | 55 | 232 | 29999 | 25125 | 9324 | 19001 | 6532 | 74.99% | 75.37% | 69.94% | 71.26% | 97.99% | 36 |
14997 - 74.98% |
2,415,922$ | 14,495,531$ | 20000 | 100 | 102,506,000$ |
102,506,000$ |
0$ |
15,018,816$ |
102,506,000$ |
14,731,392$ |
23 |
0 |
0$ |
91,380,718$ |
102,506,000$ |
21,806,000$ |
109,200,000$ |
6,694,000$ |
76,238,676$ |
75,398,912$ |
| 4 |  Blues | 8666 | 7222 | 2889 | 5778 | 1445 | 125 | 76 | 56 | 45 | 232 | 39366 | 34811 | 12951 | 24025 | 6880 | 75.71% | 80.34% | 74.71% | 69.30% | 79.35% | 36 |
19672 - 75.66% |
2,744,403$ | 16,466,415$ | 26000 | 100 | 106,760,810$ |
106,760,810$ |
0$ |
15,509,136$ |
106,760,810$ |
15,221,712$ |
22 |
0 |
0$ |
95,346,108$ |
106,760,810$ |
26,060,810$ |
109,200,000$ |
2,439,190$ |
70,544,172$ |
77,727,318$ |
| 5 |  Bruins | 8667 | 7222 | 2889 | 5778 | 1444 | 140 | 110 | 80 | 65 | 250 | 31372 | 21450 | 8190 | 15477 | 5650 | 60.33% | 49.50% | 47.25% | 44.64% | 65.21% | 36 |
13690 - 52.65% |
2,439,946$ | 14,639,675$ | 26000 | 100 | 116,187,000$ |
116,187,000$ |
-7,500,000$ |
16,857,423$ |
116,187,000$ |
16,713,711$ |
20 |
0 |
0$ |
103,059,385$ |
108,687,000$ |
27,987,000$ |
109,200,000$ |
513,000$ |
33,901,290$ |
22,192,955$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 135 | 85 | 55 | 45 | 285 | 33194 | 27056 | 11764 | 23711 | 4959 | 92.21% | 90.19% | 98.03% | 98.80% | 82.65% | 36 |
16781 - 93.23% |
2,465,167$ | 14,790,999$ | 18000 | 100 | 102,279,000$ |
102,279,000$ |
0$ |
15,299,372$ |
102,279,000$ |
14,527,192$ |
23 |
0 |
0$ |
93,876,640$ |
102,279,000$ |
21,579,000$ |
109,200,000$ |
6,921,000$ |
42,247,503$ |
40,347,497$ |
| 7 |  Canucks | 6667 | 5556 | 2222 | 4444 | 1111 | 125 | 75 | 50 | 45 | 250 | 39877 | 32435 | 13240 | 26118 | 5925 | 99.69% | 97.30% | 99.31% | 97.95% | 88.88% | 36 |
19599 - 98.00% |
2,666,059$ | 15,996,356$ | 20000 | 100 | 99,127,857$ |
99,127,857$ |
0$ |
15,052,060$ |
99,127,857$ |
14,764,636$ |
24 |
1 |
0$ |
88,757,812$ |
99,127,857$ |
18,427,857$ |
109,200,000$ |
10,072,143$ |
90,006,614$ |
100,918,024$ |
| 8 |  Devils | 7334 | 6111 | 2444 | 4889 | 1222 | 115 | 71 | 50 | 35 | 233 | 40448 | 34942 | 14270 | 27574 | 6879 | 91.92% | 95.30% | 97.31% | 94.00% | 93.82% | 36 |
20686 - 94.03% |
2,592,237$ | 15,553,419$ | 22000 | 100 | 99,971,000$ |
99,971,000$ |
0$ |
14,870,678$ |
99,971,000$ |
14,277,867$ |
20 |
0 |
0$ |
89,948,001$ |
99,971,000$ |
19,271,000$ |
109,200,000$ |
9,229,000$ |
44,474,694$ |
51,171,585$ |
| 9 |  Ducks | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 35 | 200 | 39637 | 33328 | 13277 | 26664 | 6588 | 99.09% | 99.98% | 99.59% | 100.00% | 98.83% | 36 |
19916 - 99.58% |
2,443,785$ | 14,662,711$ | 20000 | 100 | 102,214,000$ |
102,214,000$ |
1,000,000$ |
15,507,790$ |
102,214,000$ |
14,789,230$ |
25 |
1 |
0$ |
93,909,387$ |
103,214,000$ |
22,514,000$ |
109,200,000$ |
5,986,000$ |
35,767,412$ |
33,601,961$ |
| 10 |  Flames | 6500 | 5417 | 2167 | 4333 | 1083 | 95 | 60 | 35 | 25 | 210 | 45407 | 37919 | 15169 | 30331 | 7575 | 99.80% | 100.00% | 100.00% | 100.00% | 99.92% | 35 |
19486 - 99.93% |
2,015,490$ | 14,108,431$ | 19500 | 100 | 88,669,999$ |
88,669,999$ |
0$ |
13,126,232$ |
88,669,999$ |
12,781,312$ |
27 |
0 |
0$ |
80,240,732$ |
88,669,999$ |
7,969,999$ |
109,200,000$ |
20,530,001$ |
68,958,396$ |
62,910,849$ |
| 11 |  Flyers | 6500 | 5417 | 2167 | 4333 | 1083 | 160 | 90 | 70 | 55 | 280 | 27515 | 26506 | 9359 | 18812 | 4886 | 70.55% | 81.55% | 71.98% | 72.36% | 75.19% | 36 |
14513 - 74.43% |
2,445,043$ | 14,670,257$ | 19500 | 100 | 87,869,000$ |
87,869,000$ |
0$ |
13,273,935$ |
87,869,000$ |
12,770,938$ |
22 |
0 |
0$ |
80,187,965$ |
87,869,000$ |
7,169,000$ |
109,200,000$ |
21,331,000$ |
30,656,881$ |
42,300,008$ |
| 12 |  Golden Knights | 7000 | 5834 | 2333 | 4666 | 1167 | 110 | 75 | 50 | 39 | 195 | 41264 | 34200 | 13392 | 27606 | 6780 | 98.25% | 97.70% | 95.67% | 98.61% | 96.83% | 36 |
20540 - 97.81% |
2,526,140$ | 15,156,837$ | 21000 | 100 | 82,741,000$ |
82,741,000$ |
0$ |
12,833,234$ |
82,741,000$ |
12,426,947$ |
21 |
1 |
0$ |
74,827,610$ |
82,741,000$ |
2,041,000$ |
109,200,000$ |
26,459,000$ |
22,598,469$ |
42,593,113$ |
| 13 |  Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 90 | 40 | 25 | 250 | 38607 | 29907 | 14000 | 28000 | 6374 | 91.92% | 85.45% | 100.00% | 100.00% | 91.06% | 35 |
16698 - 92.77% |
2,248,631$ | 15,740,420$ | 18000 | 100 | 93,885,857$ |
93,885,857$ |
0$ |
14,067,432$ |
93,885,857$ |
13,492,584$ |
23 |
0 |
0$ |
86,927,698$ |
93,885,857$ |
13,185,857$ |
109,200,000$ |
15,314,143$ |
31,392,269$ |
25,985,326$ |
| 14 |  Islanders | 6500 | 5417 | 2167 | 4333 | 1083 | 123 | 74 | 49 | 38 | 242 | 38491 | 32502 | 12908 | 25813 | 6457 | 98.69% | 100.00% | 99.28% | 99.29% | 99.37% | 36 |
19362 - 99.29% |
2,561,688$ | 15,370,127$ | 19500 | 100 | 98,548,854$ |
98,548,854$ |
0$ |
15,536,574$ |
98,548,854$ |
15,249,150$ |
20 |
1 |
0$ |
88,605,660$ |
98,548,854$ |
17,848,854$ |
109,200,000$ |
10,651,146$ |
20,316,972$ |
27,492,336$ |
| 15 |  Jets | 8333 | 6944 | 2778 | 5556 | 1389 | 151 | 125 | 80 | 70 | 300 | 33330 | 22584 | 9466 | 17693 | 5498 | 57.14% | 46.46% | 48.68% | 45.49% | 56.55% | 35 |
12653 - 50.61% |
2,448,074$ | 17,136,520$ | 25000 | 100 | 84,717,000$ |
84,717,000$ |
0$ |
12,300,636$ |
84,717,000$ |
12,156,924$ |
21 |
0 |
0$ |
76,045,684$ |
84,717,000$ |
4,017,000$ |
109,200,000$ |
24,483,000$ |
19,058,412$ |
31,932,983$ |
| 16 |  Kraken | 8000 | 6667 | 2667 | 5333 | 1333 | 119 | 71 | 46 | 35 | 214 | 41968 | 33496 | 13898 | 27735 | 7228 | 87.43% | 83.74% | 86.85% | 86.68% | 90.37% | 36 |
20721 - 86.34% |
2,614,759$ | 15,688,556$ | 24000 | 100 | 109,182,000$ |
109,182,000$ |
0$ |
16,380,654$ |
109,182,000$ |
15,662,076$ |
21 |
0 |
0$ |
100,597,354$ |
109,182,000$ |
28,482,000$ |
109,200,000$ |
18,000$ |
4,455,217$ |
1,734,435$ |
| 17 |  Mammoth | 7000 | 5834 | 2333 | 4666 | 1167 | 120 | 70 | 50 | 40 | 225 | 46834 | 39747 | 15915 | 31919 | 7948 | 95.58% | 97.33% | 97.45% | 97.73% | 97.29% | 35 |
20338 - 96.85% |
2,610,306$ | 18,272,139$ | 21000 | 100 | 108,880,000$ |
108,880,000$ |
0$ |
16,264,188$ |
108,880,000$ |
15,545,628$ |
23 |
0 |
0$ |
99,660,275$ |
108,880,000$ |
28,180,000$ |
109,200,000$ |
320,000$ |
73,202,125$ |
68,291,545$ |
| 18 |  Maple Leafs | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 70 | 50 | 36 | 210 | 39921 | 33152 | 13187 | 26453 | 6663 | 99.80% | 99.45% | 98.91% | 99.21% | 99.95% | 36 |
19896 - 99.48% |
2,216,231$ | 13,297,383$ | 20000 | 100 | 100,231,000$ |
100,231,000$ |
3,062,500$ |
15,121,054$ |
100,231,000$ |
14,402,494$ |
22 |
0 |
0$ |
93,175,940$ |
103,293,500$ |
22,593,500$ |
109,200,000$ |
5,906,500$ |
23,092,000$ |
13,087,010$ |
| 19 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 88 | 63 | 51 | 220 | 42000 | 32198 | 11584 | 23571 | 7000 | 100.00% | 91.99% | 82.74% | 84.18% | 100.00% | 35 |
16622 - 92.34% |
2,459,636$ | 17,217,451$ | 18000 | 100 | 84,493,000$ |
84,493,000$ |
0$ |
12,281,626$ |
84,493,000$ |
12,137,914$ |
27 |
0 |
0$ |
75,585,224$ |
84,493,000$ |
3,793,000$ |
109,200,000$ |
24,707,000$ |
17,974,346$ |
32,113,252$ |
| 20 |  Panthers | 7000 | 5834 | 2333 | 4666 | 1167 | 123 | 71 | 47 | 30 | 212 | 47070 | 38502 | 15881 | 32041 | 7960 | 96.06% | 94.28% | 97.24% | 98.10% | 97.44% | 35 |
20208 - 96.23% |
2,536,919$ | 17,758,430$ | 21000 | 100 | 77,873,000$ |
77,873,000$ |
6,500,000$ |
11,399,712$ |
77,873,000$ |
11,256,000$ |
21 |
0 |
0$ |
69,574,791$ |
84,373,000$ |
3,673,000$ |
109,200,000$ |
24,827,000$ |
46,507,037$ |
68,802,011$ |
| 21 |  Penguins | 6333 | 5278 | 2111 | 4222 | 1056 | 107 | 82 | 50 | 40 | 227 | 37974 | 30079 | 11649 | 22176 | 6336 | 99.94% | 94.98% | 91.97% | 87.54% | 100.00% | 36 |
18036 - 94.92% |
2,413,758$ | 14,482,550$ | 19000 | 100 | 99,392,000$ |
99,392,000$ |
0$ |
14,786,280$ |
99,392,000$ |
14,200,833$ |
21 |
0 |
0$ |
90,326,379$ |
99,392,000$ |
18,692,000$ |
109,200,000$ |
9,808,000$ |
10,694,559$ |
10,818,624$ |
| 22 |  Predators | 8694 | 7213 | 2883 | 5768 | 1442 | 110 | 86 | 57 | 49 | 220 | 40240 | 26773 | 13849 | 20823 | 6932 | 77.14% | 61.86% | 80.06% | 60.17% | 80.12% | 36 |
18103 - 69.63% |
2,499,137$ | 14,994,820$ | 26000 | 100 | 101,945,000$ |
101,945,000$ |
0$ |
14,746,794$ |
93,980,000$ |
14,507,691$ |
20 |
1 |
0$ |
90,306,216$ |
93,980,000$ |
13,280,000$ |
109,200,000$ |
15,220,000$ |
24,699,261$ |
28,116,357$ |
| 23 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 36000 | 30000 | 12000 | 24000 | 5534 | 100.00% | 100.00% | 100.00% | 100.00% | 92.23% | 36 |
17922 - 99.57% |
2,437,019$ | 14,622,116$ | 18000 | 100 | 102,509,000$ |
102,509,000$ |
0$ |
14,944,723$ |
102,509,000$ |
14,021,957$ |
23 |
0 |
0$ |
92,890,226$ |
102,509,000$ |
21,809,000$ |
109,200,000$ |
6,691,000$ |
5,385,304$ |
3,968,060$ |
| 24 |  Sabres | 8333 | 6944 | 2777 | 5556 | 1390 | 119 | 71 | 46 | 35 | 214 | 42626 | 33800 | 14009 | 26647 | 6994 | 85.26% | 81.13% | 84.08% | 79.93% | 83.86% | 36 |
20679 - 82.72% |
2,618,941$ | 15,713,643$ | 25000 | 100 | 81,517,000$ |
81,517,000$ |
1,268,500$ |
12,213,774$ |
81,517,000$ |
11,854,494$ |
23 |
0 |
0$ |
74,183,109$ |
82,785,500$ |
2,085,500$ |
109,200,000$ |
26,414,500$ |
41,576,232$ |
66,062,481$ |
| 25 |  Senators | 6433 | 5378 | 2211 | 4322 | 1156 | 135 | 105 | 88 | 77 | 289 | 30896 | 22692 | 7369 | 13225 | 5089 | 80.05% | 70.32% | 55.55% | 51.00% | 73.37% | 36 |
13212 - 67.75% |
2,406,633$ | 14,439,796$ | 19500 | 100 | 106,644,000$ |
106,644,000$ |
0$ |
15,020,765$ |
94,044,000$ |
14,293,822$ |
22 |
2 |
0$ |
95,838,171$ |
94,044,000$ |
13,344,000$ |
109,200,000$ |
15,156,000$ |
7,688,213$ |
2,538,818$ |
| 26 |  Sharks | 8728 | 6363 | 2545 | 5091 | 1273 | 180 | 90 | 58 | 45 | 500 | 28149 | 31919 | 13733 | 30056 | 3563 | 46.07% | 71.66% | 77.09% | 84.34% | 39.98% | 35 |
15346 - 63.94% |
2,526,628$ | 17,686,394$ | 24000 | 100 | 86,092,000$ |
86,092,000$ |
0$ |
13,374,539$ |
86,092,000$ |
13,158,960$ |
22 |
1 |
0$ |
77,518,441$ |
86,092,000$ |
5,392,000$ |
109,200,000$ |
23,108,000$ |
8,422,470$ |
22,873,579$ |
| 27 |  Stars | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 40 | 205 | 46555 | 38651 | 15183 | 30815 | 7689 | 99.76% | 99.38% | 97.61% | 99.06% | 98.87% | 35 |
19842 - 99.21% |
2,482,720$ | 17,379,040$ | 20000 | 100 | 80,893,500$ |
80,893,500$ |
0$ |
11,867,324$ |
80,893,500$ |
11,579,900$ |
22 |
0 |
0$ |
72,971,756$ |
80,893,500$ |
193,500$ |
109,200,000$ |
28,306,500$ |
38,543,009$ |
56,111,738$ |
| 28 |  Wild | 7667 | 6388 | 2556 | 5111 | 1278 | 125 | 75 | 50 | 45 | 250 | 47512 | 40544 | 16422 | 31550 | 6581 | 88.53% | 90.67% | 91.78% | 88.19% | 73.56% | 35 |
20373 - 88.58% |
2,738,599$ | 19,170,192$ | 23000 | 100 | 93,718,000$ |
93,718,000$ |
0$ |
13,827,635$ |
93,718,000$ |
13,683,923$ |
23 |
1 |
0$ |
84,012,786$ |
93,718,000$ |
13,018,000$ |
109,200,000$ |
15,482,000$ |
31,035,351$ |
46,508,395$ |
Back to the Top