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 | 177834 | 122006 | 48366 | 87773 | 30518 | 62.04% | 50.87% | 49.61% | 56.26% | 78.25% | 2 |
11961 - 56.96% |
2,287,503$ | 89,212,635$ | 21000 | 100 | 77,372,500$ |
77,372,500$ |
0$ |
76,067,442$ |
77,372,500$ |
72,959,946$ |
22 |
1 |
0$ |
5,618,430$ |
77,372,500$ |
1,872,500$ |
101,250,000$ |
23,877,500$ |
94,063,033$ |
93,209,799$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 135 | 85 | 60 | 55 | 270 | 212734 | 193823 | 77228 | 133825 | 33737 | 90.91% | 99.40% | 99.01% | 85.79% | 86.51% | 2 |
16701 - 92.78% |
2,292,382$ | 89,402,879$ | 18000 | 100 | 107,367,000$ |
107,367,000$ |
-11,643,500$ |
92,677,015$ |
107,367,000$ |
91,467,619$ |
21 |
0 |
0$ |
7,427,080$ |
95,723,500$ |
20,223,500$ |
101,250,000$ |
5,526,500$ |
122,217,513$ |
119,562,504$ |
| 3 |  Blue Jackets | 6667 | 5556 | 2222 | 4444 | 1111 | 120 | 70 | 46 | 40 | 225 | 248308 | 206283 | 82917 | 165189 | 41176 | 98.01% | 97.71% | 98.20% | 97.82% | 97.53% | 3 |
19576 - 97.88% |
2,506,459$ | 95,245,435$ | 20000 | 100 | 92,759,167$ |
92,759,167$ |
0$ |
83,925,754$ |
92,759,167$ |
82,512,552$ |
23 |
0 |
0$ |
6,472,270$ |
92,759,167$ |
17,259,167$ |
101,250,000$ |
8,490,833$ |
107,182,140$ |
108,510,335$ |
| 4 |  Blues | 8333 | 6944 | 2778 | 5556 | 1389 | 118 | 69 | 50 | 41 | 215 | 256655 | 217923 | 81925 | 174310 | 43615 | 78.97% | 80.47% | 75.62% | 80.44% | 80.51% | 2 |
19857 - 79.43% |
2,578,971$ | 100,579,869$ | 25000 | 100 | 97,319,334$ |
97,319,334$ |
-4,000,000$ |
90,302,386$ |
90,819,334$ |
87,634,183$ |
20 |
2 |
0$ |
6,885,070$ |
86,819,334$ |
11,319,334$ |
101,250,000$ |
14,430,666$ |
49,419,211$ |
47,881,441$ |
| 5 |  Bruins | 8667 | 7222 | 2889 | 5778 | 1444 | 140 | 110 | 80 | 65 | 250 | 186884 | 128519 | 47915 | 92926 | 33354 | 56.74% | 46.83% | 43.65% | 42.32% | 60.79% | 3 |
12884 - 49.55% |
2,294,315$ | 87,183,983$ | 26000 | 100 | 102,842,334$ |
102,842,334$ |
-5,000,000$ |
91,852,520$ |
102,842,334$ |
90,112,842$ |
22 |
0 |
0$ |
7,239,880$ |
97,842,334$ |
22,342,334$ |
101,250,000$ |
3,407,666$ |
55,954,755$ |
55,880,826$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 95 | 60 | 50 | 300 | 211478 | 153011 | 64210 | 122535 | 28600 | 90.38% | 78.47% | 82.32% | 78.55% | 73.33% | 2 |
14868 - 82.60% |
2,274,357$ | 88,699,916$ | 18000 | 100 | 82,054,850$ |
82,054,850$ |
5,000,000$ |
86,566,534$ |
82,054,850$ |
82,015,762$ |
21 |
0 |
0$ |
6,058,290$ |
87,054,850$ |
11,554,850$ |
101,250,000$ |
14,195,150$ |
47,669,629$ |
46,337,769$ |
| 7 |  Canucks | 6667 | 5556 | 2222 | 4444 | 1111 | 125 | 75 | 50 | 45 | 250 | 214982 | 214623 | 85030 | 139151 | 35046 | 82.68% | 99.05% | 98.12% | 80.29% | 80.88% | 2 |
17662 - 88.31% |
2,378,050$ | 92,743,963$ | 20000 | 100 | 91,530,857$ |
91,530,857$ |
0$ |
89,632,578$ |
91,530,857$ |
87,365,614$ |
23 |
0 |
0$ |
6,468,210$ |
91,530,857$ |
16,030,857$ |
101,250,000$ |
9,719,143$ |
108,645,926$ |
107,124,270$ |
| 8 |  Devils | 7334 | 6111 | 2444 | 4889 | 1222 | 115 | 71 | 46 | 38 | 235 | 264415 | 216453 | 89119 | 176160 | 42703 | 92.44% | 90.82% | 93.50% | 92.39% | 89.60% | 2 |
20227 - 91.94% |
2,545,166$ | 99,261,477$ | 22000 | 100 | 99,180,000$ |
99,180,000$ |
0$ |
85,526,766$ |
99,180,000$ |
82,246,393$ |
23 |
0 |
0$ |
7,105,730$ |
99,180,000$ |
23,680,000$ |
101,250,000$ |
2,070,000$ |
79,703,754$ |
77,875,313$ |
| 9 |  Ducks | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 35 | 200 | 256534 | 212303 | 73082 | 170682 | 42920 | 98.66% | 97.98% | 84.33% | 98.48% | 99.06% | 2 |
19372 - 96.86% |
2,396,181$ | 93,451,077$ | 20000 | 100 | 80,422,714$ |
80,422,714$ |
4,000,000$ |
78,632,754$ |
80,422,714$ |
73,667,365$ |
22 |
1 |
0$ |
5,938,810$ |
84,422,714$ |
8,922,714$ |
101,250,000$ |
16,827,286$ |
24,662,602$ |
23,705,481$ |
| 10 |  Flames | 6500 | 5417 | 2167 | 4333 | 1083 | 95 | 60 | 35 | 25 | 210 | 252608 | 210789 | 84513 | 168987 | 41843 | 99.65% | 99.78% | 100.00% | 100.00% | 99.07% | 2 |
19455 - 99.77% |
2,010,154$ | 78,395,995$ | 19500 | 100 | 81,947,999$ |
81,947,999$ |
0$ |
74,299,648$ |
81,947,999$ |
73,151,680$ |
27 |
0 |
0$ |
5,805,470$ |
81,947,999$ |
6,447,999$ |
101,250,000$ |
19,302,001$ |
68,000,010$ |
66,404,087$ |
| 11 |  Flyers | 6500 | 5417 | 2167 | 4333 | 1083 | 160 | 90 | 70 | 55 | 280 | 165327 | 162291 | 56858 | 113231 | 30596 | 65.22% | 76.82% | 67.28% | 67.01% | 72.44% | 2 |
13546 - 69.47% |
2,285,933$ | 89,151,398$ | 19500 | 100 | 84,185,500$ |
84,185,500$ |
4,706,000$ |
86,036,658$ |
84,185,500$ |
81,295,373$ |
24 |
0 |
0$ |
6,107,590$ |
88,891,500$ |
13,391,500$ |
101,250,000$ |
12,358,500$ |
17,645,297$ |
16,299,403$ |
| 12 |  Golden Knights | 7000 | 5834 | 2333 | 4666 | 1167 | 110 | 75 | 50 | 39 | 195 | 260833 | 216395 | 84956 | 171693 | 43237 | 95.54% | 95.11% | 93.37% | 94.35% | 95.00% | 2 |
19926 - 94.89% |
2,467,331$ | 96,225,921$ | 21000 | 100 | 77,072,000$ |
77,072,000$ |
2,937,500$ |
82,633,032$ |
77,072,000$ |
80,179,460$ |
24 |
0 |
0$ |
5,470,710$ |
80,009,500$ |
4,509,500$ |
101,250,000$ |
21,240,500$ |
33,140,517$ |
32,820,094$ |
| 13 |  Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 90 | 40 | 25 | 250 | 203358 | 163555 | 78000 | 156000 | 33680 | 86.91% | 83.87% | 100.00% | 100.00% | 86.36% | 2 |
16272 - 90.40% |
2,162,276$ | 84,328,769$ | 18000 | 100 | 76,284,000$ |
76,284,000$ |
6,500,000$ |
76,282,997$ |
72,784,000$ |
72,915,789$ |
22 |
1 |
0$ |
5,535,860$ |
79,284,000$ |
3,784,000$ |
101,250,000$ |
21,966,000$ |
21,140,766$ |
20,090,702$ |
| 14 |  Islanders | 6500 | 5417 | 2167 | 4333 | 1083 | 123 | 74 | 49 | 38 | 242 | 220632 | 208868 | 83554 | 167893 | 36618 | 87.03% | 98.87% | 98.87% | 99.35% | 86.70% | 2 |
18399 - 94.35% |
2,366,028$ | 92,275,109$ | 19500 | 100 | 107,141,999$ |
107,141,999$ |
-6,000,000$ |
88,267,019$ |
107,141,999$ |
85,703,608$ |
22 |
0 |
0$ |
7,624,220$ |
101,141,999$ |
25,641,999$ |
101,250,000$ |
108,001$ |
26,381,358$ |
23,688,417$ |
| 15 |  Jets | 8333 | 6944 | 2778 | 5556 | 1389 | 151 | 125 | 80 | 70 | 300 | 171357 | 113572 | 48210 | 87642 | 27718 | 54.11% | 43.04% | 45.67% | 41.51% | 52.51% | 3 |
11803 - 47.21% |
2,289,054$ | 86,984,033$ | 25000 | 100 | 90,311,567$ |
90,311,567$ |
5,000,000$ |
75,594,148$ |
90,311,567$ |
74,517,345$ |
24 |
0 |
0$ |
6,301,470$ |
95,311,567$ |
19,811,567$ |
101,250,000$ |
5,938,433$ |
40,024,439$ |
40,866,881$ |
| 16 |  Kraken | 8000 | 6667 | 2667 | 5333 | 1333 | 119 | 71 | 46 | 35 | 214 | 259591 | 220420 | 89462 | 178798 | 43282 | 83.20% | 84.77% | 86.01% | 85.97% | 83.26% | 2 |
20296 - 84.57% |
2,508,405$ | 97,827,778$ | 24000 | 100 | 97,452,667$ |
97,452,667$ |
-4,000,000$ |
97,341,628$ |
97,452,667$ |
88,469,376$ |
21 |
0 |
0$ |
7,329,630$ |
93,452,667$ |
17,952,667$ |
101,250,000$ |
7,797,333$ |
38,195,557$ |
36,070,991$ |
| 17 |  Mammoth | 7000 | 5834 | 2333 | 4666 | 1167 | 120 | 70 | 50 | 40 | 225 | 261403 | 215715 | 86797 | 172915 | 43173 | 95.75% | 94.81% | 95.39% | 95.02% | 94.86% | 2 |
20000 - 95.24% |
2,576,507$ | 100,483,791$ | 21000 | 100 | 96,159,524$ |
96,159,524$ |
0$ |
86,591,263$ |
96,159,524$ |
81,423,382$ |
23 |
0 |
0$ |
6,977,350$ |
96,159,524$ |
20,659,524$ |
101,250,000$ |
5,090,476$ |
111,341,235$ |
109,705,929$ |
| 18 |  Maple Leafs | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 70 | 50 | 36 | 210 | 257994 | 213369 | 85275 | 171005 | 42729 | 99.22% | 98.47% | 98.40% | 98.67% | 98.62% | 2 |
19753 - 98.77% |
2,198,641$ | 85,746,983$ | 20000 | 100 | 78,879,000$ |
78,879,000$ |
-3,000,000$ |
90,889,279$ |
78,879,000$ |
85,663,352$ |
25 |
0 |
0$ |
5,898,750$ |
75,879,000$ |
379,000$ |
101,250,000$ |
25,371,000$ |
45,833,964$ |
44,521,677$ |
| 19 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 88 | 63 | 51 | 220 | 205857 | 162492 | 59169 | 118058 | 38000 | 90.29% | 85.52% | 77.85% | 77.67% | 100.00% | 3 |
15357 - 85.32% |
2,279,701$ | 86,628,639$ | 18000 | 100 | 71,300,857$ |
71,300,857$ |
5,000,000$ |
68,026,293$ |
71,300,857$ |
67,002,638$ |
25 |
1 |
0$ |
5,068,300$ |
76,300,857$ |
800,857$ |
101,250,000$ |
24,949,143$ |
67,239,220$ |
69,296,204$ |
| 20 |  Panthers | 6667 | 5556 | 2222 | 4444 | 1111 | 123 | 71 | 47 | 30 | 212 | 226228 | 214143 | 85318 | 172257 | 42158 | 87.01% | 98.83% | 98.45% | 99.39% | 97.30% | 2 |
18977 - 94.89% |
2,336,066$ | 91,106,571$ | 20000 | 100 | 78,623,000$ |
78,623,000$ |
2,926,000$ |
71,288,238$ |
78,623,000$ |
70,085,554$ |
24 |
1 |
0$ |
5,526,550$ |
81,549,000$ |
6,049,000$ |
101,250,000$ |
19,701,000$ |
63,250,602$ |
62,571,653$ |
| 21 |  Penguins | 6333 | 5278 | 2111 | 4222 | 1056 | 109 | 79 | 53 | 41 | 218 | 239708 | 169192 | 78524 | 149564 | 39710 | 99.61% | 84.36% | 97.89% | 93.22% | 98.96% | 3 |
17808 - 93.73% |
2,351,265$ | 89,348,085$ | 19000 | 100 | 99,653,000$ |
99,653,000$ |
0$ |
94,416,830$ |
99,653,000$ |
90,938,448$ |
23 |
0 |
0$ |
7,154,000$ |
99,653,000$ |
24,153,000$ |
101,250,000$ |
1,597,000$ |
-10,564,644$ |
-10,412,065$ |
| 22 |  Predators | 8025 | 6658 | 2662 | 5324 | 1331 | 110 | 86 | 57 | 49 | 220 | 268614 | 197299 | 81100 | 158168 | 43811 | 85.83% | 75.98% | 78.12% | 76.18% | 84.40% | 2 |
19205 - 80.02% |
2,444,040$ | 95,317,565$ | 24000 | 100 | 101,023,000$ |
101,023,000$ |
0$ |
96,098,769$ |
101,023,000$ |
92,013,850$ |
22 |
0 |
0$ |
7,189,750$ |
101,023,000$ |
25,523,000$ |
101,250,000$ |
227,000$ |
16,255,033$ |
14,142,501$ |
| 23 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 205729 | 190000 | 76000 | 133322 | 33156 | 90.23% | 100.00% | 100.00% | 87.71% | 87.25% | 3 |
16795 - 93.31% |
2,276,352$ | 86,501,374$ | 18000 | 100 | 93,633,174$ |
93,633,174$ |
0$ |
92,784,728$ |
93,633,174$ |
88,636,633$ |
23 |
0 |
0$ |
6,737,540$ |
93,633,174$ |
18,133,174$ |
101,250,000$ |
7,616,826$ |
-626,354$ |
-249,445$ |
| 24 |  Sabres | 8333 | 6944 | 2777 | 5556 | 1390 | 119 | 71 | 46 | 35 | 214 | 260628 | 220032 | 88185 | 179983 | 43507 | 80.20% | 81.25% | 81.42% | 83.06% | 80.26% | 2 |
20316 - 81.27% |
2,533,131$ | 98,792,094$ | 25000 | 100 | 80,034,600$ |
80,034,600$ |
3,500,000$ |
79,700,691$ |
80,034,600$ |
76,828,108$ |
22 |
1 |
0$ |
5,746,610$ |
83,534,600$ |
8,034,600$ |
101,250,000$ |
17,715,400$ |
37,311,962$ |
36,875,363$ |
| 25 |  Senators | 6333 | 5278 | 2111 | 4222 | 1056 | 118 | 83 | 72 | 59 | 277 | 240053 | 172981 | 52638 | 100729 | 30118 | 99.75% | 86.25% | 65.62% | 62.78% | 75.05% | 3 |
15698 - 82.62% |
2,382,405$ | 90,531,372$ | 19000 | 100 | 85,579,357$ |
85,579,357$ |
-3,000,000$ |
81,854,596$ |
85,579,357$ |
80,922,149$ |
23 |
0 |
0$ |
6,019,990$ |
82,579,357$ |
7,079,357$ |
101,250,000$ |
18,670,643$ |
47,211,208$ |
48,629,691$ |
| 26 |  Sharks | 8728 | 6363 | 2545 | 5091 | 1273 | 180 | 90 | 58 | 45 | 500 | 167661 | 203031 | 82828 | 173106 | 30489 | 49.26% | 81.82% | 83.45% | 87.19% | 61.41% | 2 |
16849 - 70.20% |
2,333,561$ | 91,008,881$ | 24000 | 100 | 89,264,000$ |
89,264,000$ |
-2,926,000$ |
84,339,709$ |
89,264,000$ |
79,277,157$ |
23 |
0 |
0$ |
6,526,990$ |
86,338,000$ |
10,838,000$ |
101,250,000$ |
14,912,000$ |
34,942,649$ |
33,263,785$ |
| 27 |  Stars | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 40 | 205 | 258057 | 212261 | 76513 | 168739 | 42504 | 99.25% | 97.96% | 88.29% | 97.36% | 98.10% | 2 |
19438 - 97.19% |
2,360,403$ | 92,055,701$ | 20000 | 100 | 89,205,501$ |
89,205,501$ |
0$ |
81,966,961$ |
89,205,501$ |
79,454,843$ |
27 |
0 |
0$ |
6,295,810$ |
89,205,501$ |
13,705,501$ |
101,250,000$ |
12,044,499$ |
37,787,035$ |
36,401,056$ |
| 28 |  Wild | 7667 | 6388 | 2556 | 5111 | 1278 | 125 | 75 | 50 | 45 | 250 | 217338 | 216320 | 86956 | 134260 | 34238 | 72.69% | 86.83% | 87.23% | 67.36% | 68.69% | 2 |
17670 - 76.82% |
2,381,717$ | 92,886,973$ | 23000 | 100 | 88,982,000$ |
88,982,000$ |
0$ |
87,382,637$ |
88,982,000$ |
85,888,109$ |
22 |
0 |
0$ |
6,300,510$ |
88,982,000$ |
13,482,000$ |
101,250,000$ |
12,268,000$ |
16,393,391$ |
15,043,705$ |
Back to the Top