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 | 22634 | 14882 | 5875 | 11284 | 3808 | 61.59% | 48.40% | 47.00% | 56.42% | 76.16% | 36 |
11697 - 55.70% |
2,237,104$ | 11,185,520$ | 21000 | 100 | 78,354,500$ |
78,354,500$ |
0$ |
10,415,112$ |
78,354,500$ |
9,991,452$ |
24 |
0 |
0$ |
73,364,235$ |
78,354,500$ |
2,854,500$ |
101,250,000$ |
22,895,500$ |
80,485,423$ |
91,282,758$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 27804 | 25000 | 10000 | 17361 | 4459 | 92.68% | 100.00% | 100.00% | 86.80% | 89.18% | 36 |
16925 - 94.03% |
2,308,456$ | 11,542,278$ | 18000 | 100 | 97,353,143$ |
97,353,143$ |
0$ |
12,626,412$ |
97,353,143$ |
12,498,048$ |
20 |
0 |
0$ |
87,075,258$ |
97,353,143$ |
21,853,143$ |
101,250,000$ |
3,896,857$ |
106,472,625$ |
106,107,889$ |
| 3 |  Blue Jackets | 6667 | 5556 | 2222 | 4444 | 1111 | 120 | 70 | 46 | 40 | 225 | 26094 | 21789 | 8873 | 17519 | 4371 | 97.85% | 98.04% | 99.83% | 98.55% | 98.36% | 37 |
19662 - 98.31% |
2,513,966$ | 10,055,865$ | 20000 | 100 | 86,620,000$ |
86,620,000$ |
0$ |
11,086,350$ |
86,620,000$ |
10,653,912$ |
21 |
0 |
0$ |
78,180,192$ |
86,620,000$ |
11,120,000$ |
101,250,000$ |
14,630,000$ |
96,310,643$ |
114,876,802$ |
| 4 |  Blues | 8333 | 6944 | 2778 | 5556 | 1389 | 119 | 76 | 56 | 41 | 219 | 24032 | 22600 | 7616 | 17079 | 4193 | 72.10% | 81.37% | 68.54% | 76.85% | 75.47% | 37 |
18880 - 75.52% |
2,527,596$ | 10,110,385$ | 25000 | 100 | 92,397,334$ |
92,397,334$ |
0$ |
12,118,580$ |
92,397,334$ |
11,861,814$ |
21 |
0 |
0$ |
84,541,440$ |
92,397,334$ |
16,897,334$ |
101,250,000$ |
8,852,666$ |
97,949,020$ |
110,736,348$ |
| 5 |  Bruins | 8667 | 7222 | 2889 | 5778 | 1444 | 140 | 110 | 80 | 65 | 250 | 23810 | 16821 | 6177 | 11875 | 4217 | 54.94% | 46.58% | 42.76% | 41.10% | 58.41% | 36 |
12580 - 48.38% |
2,236,190$ | 11,180,952$ | 26000 | 100 | 100,320,334$ |
100,320,334$ |
-5,000,000$ |
13,031,667$ |
100,320,334$ |
12,903,284$ |
20 |
0 |
0$ |
91,198,227$ |
95,320,334$ |
19,820,334$ |
101,250,000$ |
5,929,666$ |
46,364,860$ |
39,083,907$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 95 | 60 | 50 | 300 | 28072 | 19641 | 8407 | 15788 | 3666 | 93.57% | 78.56% | 84.07% | 78.94% | 73.32% | 36 |
15115 - 83.97% |
2,315,018$ | 11,575,089$ | 18000 | 100 | 86,841,950$ |
86,841,950$ |
0$ |
11,896,160$ |
86,841,950$ |
11,318,460$ |
22 |
0 |
0$ |
82,837,479$ |
86,841,950$ |
11,341,950$ |
101,250,000$ |
14,408,050$ |
50,911,448$ |
54,602,021$ |
| 7 |  Canucks | 6667 | 5556 | 2222 | 4444 | 1111 | 125 | 75 | 50 | 45 | 250 | 28330 | 27513 | 11038 | 17669 | 4496 | 84.99% | 99.04% | 99.35% | 79.52% | 80.94% | 36 |
17809 - 89.05% |
2,406,567$ | 12,032,837$ | 20000 | 100 | 96,654,714$ |
96,654,714$ |
0$ |
12,564,004$ |
96,654,714$ |
12,307,241$ |
23 |
0 |
0$ |
87,867,963$ |
96,654,714$ |
21,154,714$ |
101,250,000$ |
4,595,286$ |
103,536,056$ |
106,004,822$ |
| 8 |  Devils | 7334 | 6111 | 2444 | 4889 | 1222 | 115 | 71 | 46 | 38 | 235 | 34716 | 27425 | 11683 | 22808 | 5784 | 94.67% | 89.76% | 95.61% | 93.30% | 94.66% | 36 |
20483 - 93.11% |
2,597,568$ | 12,987,838$ | 22000 | 100 | 83,013,000$ |
83,013,000$ |
0$ |
11,042,211$ |
83,013,000$ |
10,657,081$ |
22 |
0 |
0$ |
77,486,430$ |
83,013,000$ |
7,513,000$ |
101,250,000$ |
18,237,000$ |
67,064,148$ |
86,659,912$ |
| 9 |  Ducks | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 35 | 200 | 33335 | 27674 | 9360 | 21744 | 5433 | 100.00% | 99.62% | 84.25% | 97.86% | 97.80% | 36 |
19509 - 97.55% |
2,415,242$ | 12,076,210$ | 20000 | 100 | 75,880,999$ |
75,880,999$ |
4,000,000$ |
10,385,732$ |
75,880,999$ |
9,743,840$ |
25 |
0 |
0$ |
72,644,157$ |
79,880,999$ |
4,380,999$ |
101,250,000$ |
21,369,001$ |
10,348,963$ |
28,317,641$ |
| 10 |  Flames | 6500 | 5417 | 2167 | 4333 | 1083 | 95 | 60 | 35 | 25 | 210 | 32290 | 27014 | 10835 | 21665 | 5376 | 99.35% | 99.74% | 100.00% | 100.00% | 99.28% | 36 |
19436 - 99.67% |
2,007,984$ | 10,039,918$ | 19500 | 100 | 79,156,666$ |
79,156,666$ |
0$ |
10,290,381$ |
79,156,666$ |
10,161,998$ |
27 |
0 |
0$ |
72,343,845$ |
79,156,666$ |
3,656,666$ |
101,250,000$ |
22,093,334$ |
62,850,515$ |
66,475,440$ |
| 11 |  Flyers | 6500 | 5417 | 2167 | 4333 | 1083 | 160 | 90 | 70 | 55 | 280 | 20989 | 19480 | 7408 | 14333 | 3751 | 64.58% | 71.92% | 68.37% | 66.16% | 69.27% | 36 |
13192 - 67.65% |
2,225,641$ | 11,128,207$ | 19500 | 100 | 88,244,167$ |
88,244,167$ |
0$ |
11,656,519$ |
88,244,167$ |
10,711,446$ |
22 |
0 |
0$ |
82,401,201$ |
88,244,167$ |
12,744,167$ |
101,250,000$ |
13,005,833$ |
24,998,218$ |
26,295,037$ |
| 12 |  Golden Knights | 7000 | 5834 | 2333 | 4666 | 1167 | 110 | 75 | 50 | 39 | 195 | 32314 | 25715 | 9669 | 21691 | 5423 | 92.33% | 88.16% | 82.89% | 92.97% | 92.94% | 36 |
18962 - 90.30% |
2,430,161$ | 12,150,807$ | 21000 | 100 | 90,322,857$ |
90,322,857$ |
0$ |
11,793,982$ |
90,322,857$ |
11,338,746$ |
22 |
0 |
0$ |
81,848,436$ |
90,322,857$ |
14,822,857$ |
101,250,000$ |
10,927,143$ |
33,620,062$ |
43,138,668$ |
| 13 |  Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 90 | 40 | 25 | 250 | 24932 | 20750 | 10000 | 20000 | 4563 | 83.11% | 83.00% | 100.00% | 100.00% | 91.26% | 36 |
16049 - 89.16% |
2,130,524$ | 10,652,621$ | 18000 | 100 | 87,500,000$ |
87,500,000$ |
0$ |
11,618,234$ |
87,500,000$ |
11,233,104$ |
25 |
0 |
0$ |
80,943,630$ |
87,500,000$ |
12,000,000$ |
101,250,000$ |
13,750,000$ |
1,083,958$ |
-261,044$ |
| 14 |  Islanders | 6500 | 5417 | 2167 | 4333 | 1083 | 123 | 74 | 49 | 38 | 242 | 27245 | 26733 | 10768 | 21551 | 4649 | 83.83% | 98.70% | 99.38% | 99.47% | 85.85% | 36 |
18189 - 93.28% |
2,324,700$ | 11,623,498$ | 19500 | 100 | 90,439,999$ |
90,439,999$ |
0$ |
11,888,925$ |
90,439,999$ |
11,632,159$ |
20 |
0 |
0$ |
83,696,103$ |
90,439,999$ |
14,939,999$ |
101,250,000$ |
10,810,001$ |
21,633,227$ |
25,211,831$ |
| 15 |  Jets | 8333 | 6944 | 2778 | 5556 | 1389 | 151 | 125 | 80 | 70 | 300 | 22930 | 15071 | 6382 | 11408 | 3646 | 55.03% | 43.41% | 45.95% | 41.07% | 52.50% | 36 |
11887 - 47.55% |
2,309,269$ | 11,546,345$ | 25000 | 100 | 75,985,894$ |
75,985,894$ |
3,500,000$ |
10,096,075$ |
75,985,894$ |
9,967,692$ |
20 |
0 |
0$ |
68,727,975$ |
79,485,894$ |
3,985,894$ |
101,250,000$ |
21,764,106$ |
46,578,993$ |
64,299,496$ |
| 16 |  Kraken | 8000 | 6667 | 2667 | 5333 | 1333 | 118 | 70 | 45 | 33 | 218 | 39699 | 34704 | 13402 | 27618 | 6740 | 82.71% | 86.76% | 83.75% | 86.31% | 84.27% | 35 |
20361 - 84.84% |
2,507,562$ | 15,045,373$ | 24000 | 100 | 95,681,667$ |
95,681,667$ |
0$ |
13,471,933$ |
95,681,667$ |
12,509,100$ |
22 |
1 |
0$ |
93,024,351$ |
95,681,667$ |
20,181,667$ |
101,250,000$ |
5,568,333$ |
24,076,341$ |
22,301,966$ |
| 17 |  Mammoth | 7000 | 5834 | 2333 | 4666 | 1167 | 120 | 70 | 50 | 40 | 225 | 41060 | 33553 | 13445 | 25942 | 6633 | 97.76% | 95.85% | 96.05% | 92.66% | 94.73% | 35 |
20106 - 95.74% |
2,602,103$ | 15,612,616$ | 21000 | 100 | 86,460,667$ |
86,460,667$ |
0$ |
11,801,027$ |
86,460,667$ |
11,159,142$ |
22 |
0 |
0$ |
81,599,853$ |
86,460,667$ |
10,960,667$ |
101,250,000$ |
14,789,333$ |
99,876,310$ |
112,631,300$ |
| 18 |  Maple Leafs | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 70 | 50 | 36 | 210 | 33216 | 27262 | 11110 | 21967 | 5460 | 99.64% | 98.14% | 100.00% | 98.86% | 98.29% | 36 |
19803 - 99.02% |
2,202,426$ | 11,012,132$ | 20000 | 100 | 102,053,857$ |
102,053,857$ |
-7,000,000$ |
13,797,292$ |
102,053,857$ |
13,155,396$ |
20 |
1 |
0$ |
96,321,462$ |
95,053,857$ |
19,553,857$ |
101,250,000$ |
6,196,143$ |
78,786,293$ |
65,122,263$ |
| 19 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 88 | 63 | 51 | 220 | 25833 | 20869 | 7941 | 15334 | 5000 | 86.11% | 83.48% | 79.41% | 76.67% | 100.00% | 36 |
14995 - 83.31% |
2,219,479$ | 11,097,393$ | 18000 | 100 | 71,930,857$ |
71,930,857$ |
5,000,000$ |
9,314,122$ |
71,930,857$ |
9,185,739$ |
24 |
0 |
0$ |
66,057,417$ |
76,930,857$ |
1,430,857$ |
101,250,000$ |
24,319,143$ |
49,583,390$ |
67,118,917$ |
| 20 |  Panthers | 6667 | 5556 | 2222 | 4444 | 1111 | 123 | 71 | 47 | 30 | 212 | 22571 | 22224 | 8661 | 17635 | 4414 | 84.64% | 100.00% | 97.45% | 99.21% | 99.32% | 37 |
18876 - 94.38% |
2,319,194$ | 9,276,774$ | 20000 | 100 | 74,423,667$ |
74,423,667$ |
2,926,000$ |
9,757,816$ |
74,423,667$ |
9,629,448$ |
24 |
0 |
0$ |
67,745,640$ |
77,349,667$ |
1,849,667$ |
101,250,000$ |
23,900,333$ |
57,701,379$ |
79,004,823$ |
| 21 |  Penguins | 6333 | 5278 | 2111 | 4222 | 1056 | 110 | 90 | 54 | 45 | 220 | 37332 | 25067 | 11268 | 20628 | 6124 | 98.25% | 79.16% | 88.96% | 81.43% | 96.65% | 35 |
16737 - 88.09% |
2,344,744$ | 14,068,466$ | 19000 | 100 | 95,953,000$ |
95,953,000$ |
0$ |
12,933,839$ |
95,953,000$ |
12,548,691$ |
22 |
1 |
0$ |
89,061,600$ |
95,953,000$ |
20,453,000$ |
101,250,000$ |
5,297,000$ |
26,580,520$ |
22,822,472$ |
| 22 |  Predators | 8025 | 6658 | 2662 | 5324 | 1331 | 100 | 78 | 50 | 42 | 200 | 35228 | 28286 | 11640 | 22965 | 5536 | 87.80% | 84.97% | 87.45% | 86.27% | 83.19% | 36 |
20731 - 86.38% |
2,498,086$ | 12,490,428$ | 24000 | 100 | 96,023,000$ |
96,023,000$ |
0$ |
13,247,541$ |
96,023,000$ |
12,798,227$ |
20 |
0 |
0$ |
88,311,336$ |
96,023,000$ |
20,523,000$ |
101,250,000$ |
5,227,000$ |
45,534,688$ |
50,672,397$ |
| 23 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 27037 | 25000 | 10000 | 17694 | 4319 | 90.12% | 100.00% | 100.00% | 88.47% | 86.38% | 36 |
16810 - 93.39% |
2,273,920$ | 11,369,600$ | 18000 | 100 | 96,890,031$ |
96,890,031$ |
0$ |
12,939,266$ |
96,890,031$ |
12,438,578$ |
24 |
0 |
0$ |
89,949,249$ |
96,890,031$ |
21,390,031$ |
101,250,000$ |
4,359,969$ |
12,853,958$ |
8,379,012$ |
| 24 |  Sabres | 8333 | 6944 | 2777 | 5556 | 1390 | 119 | 71 | 46 | 35 | 214 | 32765 | 28360 | 10898 | 23748 | 5520 | 78.64% | 81.68% | 78.49% | 85.49% | 79.42% | 36 |
20258 - 81.03% |
2,511,056$ | 12,555,281$ | 25000 | 100 | 82,324,000$ |
82,324,000$ |
3,500,000$ |
10,652,789$ |
82,324,000$ |
9,977,113$ |
22 |
0 |
0$ |
76,336,266$ |
85,824,000$ |
10,324,000$ |
101,250,000$ |
15,426,000$ |
82,612,779$ |
101,062,036$ |
| 25 |  Senators | 6333 | 5278 | 2111 | 4222 | 1056 | 118 | 83 | 72 | 59 | 277 | 37873 | 26137 | 8336 | 16294 | 4663 | 99.67% | 82.53% | 65.81% | 64.32% | 73.60% | 35 |
15551 - 81.84% |
2,357,074$ | 14,142,446$ | 19000 | 100 | 90,661,000$ |
90,661,000$ |
-4,000,000$ |
11,767,289$ |
90,661,000$ |
11,638,906$ |
21 |
0 |
0$ |
82,164,486$ |
86,661,000$ |
11,161,000$ |
101,250,000$ |
14,589,000$ |
49,841,809$ |
53,604,837$ |
| 26 |  Sharks | 8728 | 6363 | 2545 | 5091 | 1273 | 149 | 78 | 45 | 30 | 250 | 17906 | 22108 | 9321 | 18341 | 3639 | 51.29% | 86.86% | 91.56% | 90.07% | 71.47% | 37 |
17829 - 74.29% |
2,336,262$ | 9,345,047$ | 24000 | 100 | 84,705,000$ |
84,705,000$ |
-2,926,000$ |
11,364,779$ |
84,705,000$ |
10,520,183$ |
20 |
0 |
0$ |
80,311,530$ |
81,779,000$ |
6,279,000$ |
101,250,000$ |
19,471,000$ |
24,953,163$ |
34,335,156$ |
| 27 |  Stars | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 65 | 48 | 32 | 200 | 33278 | 27780 | 11110 | 21853 | 5463 | 99.83% | 100.00% | 100.00% | 98.35% | 98.34% | 36 |
19897 - 99.48% |
2,123,517$ | 10,617,585$ | 20000 | 100 | 82,921,501$ |
82,921,501$ |
0$ |
10,902,086$ |
82,921,501$ |
10,645,320$ |
26 |
0 |
0$ |
75,906,825$ |
82,921,501$ |
7,421,501$ |
101,250,000$ |
18,328,499$ |
35,836,117$ |
39,975,407$ |
| 28 |  Wild | 7667 | 6388 | 2556 | 5111 | 1278 | 125 | 75 | 50 | 45 | 250 | 28779 | 28829 | 11226 | 16842 | 4326 | 75.07% | 90.26% | 87.84% | 65.90% | 67.70% | 36 |
18000 - 78.26% |
2,431,751$ | 12,158,757$ | 23000 | 100 | 88,559,167$ |
88,559,167$ |
0$ |
11,353,885$ |
88,559,167$ |
11,081,927$ |
22 |
0 |
0$ |
80,908,155$ |
88,559,167$ |
13,059,167$ |
101,250,000$ |
12,690,833$ |
11,163,299$ |
21,463,800$ |
Back to the Top