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 | 200 | 150 | 100 | 90 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 21000 | 100 | 67,700,000$ |
67,700,000$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
81,989,944$ |
81,989,944$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 140 | 90 | 65 | 60 | 275 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 94,562,000$ |
94,562,000$ |
0$ |
0$ |
0$ |
0$ |
14 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
126,888,213$ |
126,888,213$ |
| 3 |  Blue Jackets | 6667 | 5556 | 2222 | 4444 | 1111 | 120 | 70 | 46 | 40 | 225 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 88,052,000$ |
88,052,000$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
103,485,141$ |
103,485,141$ |
| 4 |  Blues | 8666 | 7222 | 2889 | 5778 | 1445 | 118 | 72 | 52 | 45 | 228 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 26000 | 100 | 95,703,667$ |
95,703,667$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
69,336,968$ |
69,336,968$ |
| 5 |  Bruins | 8667 | 7222 | 2889 | 5778 | 1444 | 140 | 110 | 80 | 65 | 250 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 26000 | 100 | 102,166,000$ |
102,166,000$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
74,999,239$ |
74,999,239$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 95 | 60 | 50 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 84,827,000$ |
84,827,000$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
62,256,640$ |
62,256,640$ |
| 7 |  Canucks | 6667 | 5556 | 2222 | 4444 | 1111 | 125 | 75 | 50 | 45 | 250 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 87,127,857$ |
87,127,857$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
88,808,560$ |
88,808,560$ |
| 8 |  Devils | 7334 | 6111 | 2444 | 4889 | 1222 | 115 | 71 | 46 | 38 | 235 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 22000 | 100 | 85,923,000$ |
85,923,000$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
82,032,151$ |
82,032,151$ |
| 9 |  Ducks | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 35 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 84,097,000$ |
84,097,000$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
36,337,263$ |
36,337,263$ |
| 10 |  Flames | 6500 | 5417 | 2167 | 4333 | 1083 | 95 | 60 | 35 | 25 | 210 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19500 | 100 | 67,617,999$ |
67,617,999$ |
0$ |
0$ |
0$ |
0$ |
24 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
68,421,417$ |
68,421,417$ |
| 11 |  Flyers | 6500 | 5417 | 2167 | 4333 | 1083 | 160 | 90 | 70 | 55 | 280 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19500 | 100 | 81,389,000$ |
81,389,000$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
32,949,429$ |
32,949,429$ |
| 12 |  Golden Knights | 7000 | 5834 | 2333 | 4666 | 1167 | 110 | 75 | 50 | 39 | 195 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 21000 | 100 | 78,600,000$ |
78,600,000$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
37,000,668$ |
37,000,668$ |
| 13 |  Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 90 | 40 | 25 | 250 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 67,833,000$ |
67,833,000$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
29,675,098$ |
29,675,098$ |
| 14 |  Islanders | 6500 | 5417 | 2167 | 4333 | 1083 | 123 | 74 | 49 | 38 | 242 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19500 | 100 | 116,203,999$ |
116,203,999$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
24,868,671$ |
24,868,671$ |
| 15 |  Jets | 8333 | 6944 | 2778 | 5556 | 1389 | 151 | 125 | 80 | 70 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 25000 | 100 | 66,316,300$ |
66,316,300$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
14,011,181$ |
14,011,181$ |
| 16 |  Kraken | 8000 | 6667 | 2667 | 5333 | 1333 | 119 | 71 | 46 | 35 | 214 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 24000 | 100 | 103,435,000$ |
103,435,000$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
5,013,405$ |
5,013,405$ |
| 17 |  Mammoth | 7000 | 5834 | 2333 | 4666 | 1167 | 120 | 70 | 50 | 40 | 225 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 21000 | 100 | 112,428,000$ |
112,428,000$ |
0$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
70,875,527$ |
70,875,527$ |
| 18 |  Maple Leafs | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 70 | 50 | 36 | 210 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 53,587,000$ |
53,587,000$ |
0$ |
0$ |
0$ |
0$ |
14 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
44,866,125$ |
44,866,125$ |
| 19 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 88 | 63 | 51 | 220 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 56,497,857$ |
56,497,857$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
39,712,585$ |
39,712,585$ |
| 20 |  Panthers | 7000 | 5834 | 2333 | 4666 | 1167 | 123 | 71 | 47 | 30 | 212 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 21000 | 100 | 53,348,000$ |
53,348,000$ |
0$ |
0$ |
0$ |
0$ |
16 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
52,870,344$ |
52,870,344$ |
| 21 |  Penguins | 6333 | 5278 | 2111 | 4222 | 1056 | 113 | 87 | 63 | 52 | 227 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19000 | 100 | 68,779,000$ |
68,779,000$ |
0$ |
0$ |
0$ |
0$ |
13 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
13,845,058$ |
13,845,058$ |
| 22 |  Predators | 8025 | 6658 | 2662 | 5324 | 1331 | 110 | 86 | 57 | 49 | 220 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 24000 | 100 | 95,322,000$ |
95,322,000$ |
0$ |
0$ |
0$ |
0$ |
15 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
45,185,683$ |
45,185,683$ |
| 23 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 92,437,000$ |
92,437,000$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
7,385,337$ |
7,385,337$ |
| 24 |  Sabres | 8333 | 6944 | 2777 | 5556 | 1390 | 119 | 71 | 46 | 35 | 214 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 25000 | 100 | 67,933,000$ |
67,933,000$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
37,714,143$ |
37,714,143$ |
| 25 |  Senators | 6333 | 5278 | 2111 | 4222 | 1056 | 118 | 83 | 72 | 59 | 277 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19000 | 100 | 83,403,857$ |
83,403,857$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
47,934,430$ |
47,934,430$ |
| 26 |  Sharks | 8728 | 6363 | 2545 | 5091 | 1273 | 180 | 90 | 58 | 45 | 500 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 24000 | 100 | 84,297,000$ |
84,297,000$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
3,828,687$ |
3,828,687$ |
| 27 |  Stars | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 40 | 205 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 54,155,500$ |
54,155,500$ |
0$ |
0$ |
0$ |
0$ |
14 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
38,635,932$ |
38,635,932$ |
| 28 |  Wild | 7667 | 6388 | 2556 | 5111 | 1278 | 125 | 75 | 50 | 45 | 250 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 23000 | 100 | 97,379,000$ |
97,379,000$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-75,500,000$ |
101,250,000$ |
101,250,000$ |
27,459,171$ |
27,459,171$ |
Back to the Top