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 | 10478 | 8356 | 3141 | 5855 | 2373 | 47.52% | 45.29% | 41.88% | 48.79% | 79.10% | 39 |
10068 - 47.94% |
2,434,635$ | 7,303,906$ | 21000 | 100 | 102,292,000$ |
102,292,000$ |
-4,331,000$ |
7,350,981$ |
102,292,000$ |
7,207,269$ |
21 |
0 |
0$ |
98,905,655$ |
97,961,000$ |
17,261,000$ |
109,200,000$ |
11,239,000$ |
82,062,296$ |
81,859,544$ |
| 2 |  Blackhawks | 6400 | 5400 | 2400 | 4400 | 1400 | 140 | 90 | 65 | 60 | 275 | 15976 | 14064 | 4911 | 8416 | 2438 | 83.21% | 86.81% | 68.21% | 63.76% | 58.05% | 39 |
15268 - 76.34% |
2,481,856$ | 7,445,567$ | 20000 | 100 | 99,167,000$ |
99,167,000$ |
0$ |
7,183,254$ |
99,167,000$ |
7,111,398$ |
22 |
0 |
0$ |
94,368,185$ |
99,167,000$ |
18,467,000$ |
109,200,000$ |
10,033,000$ |
102,069,802$ |
108,199,638$ |
| 3 |  Blue Jackets | 6667 | 5556 | 2222 | 4444 | 1111 | 137 | 95 | 72 | 55 | 232 | 15246 | 12403 | 4697 | 9730 | 3281 | 76.23% | 74.41% | 70.46% | 72.98% | 98.44% | 39 |
15119 - 75.60% |
2,434,418$ | 7,303,254$ | 20000 | 100 | 102,506,000$ |
102,506,000$ |
0$ |
7,509,408$ |
102,506,000$ |
7,365,696$ |
23 |
0 |
0$ |
99,049,030$ |
102,506,000$ |
21,806,000$ |
109,200,000$ |
6,694,000$ |
76,419,397$ |
76,203,751$ |
| 4 |  Blues | 8666 | 7222 | 2889 | 5778 | 1445 | 125 | 76 | 56 | 45 | 231 | 19333 | 17776 | 6275 | 11500 | 3569 | 74.36% | 82.05% | 72.40% | 66.34% | 82.33% | 39 |
19484 - 74.94% |
2,764,914$ | 8,294,743$ | 26000 | 100 | 106,760,810$ |
106,760,810$ |
0$ |
7,693,992$ |
106,760,810$ |
7,550,280$ |
22 |
0 |
0$ |
103,347,180$ |
106,760,810$ |
26,060,810$ |
109,200,000$ |
2,439,190$ |
70,067,947$ |
78,662,623$ |
| 5 |  Bruins | 8667 | 7222 | 2889 | 5778 | 1444 | 140 | 110 | 80 | 65 | 250 | 15653 | 10327 | 4079 | 7640 | 2812 | 60.20% | 47.66% | 47.06% | 44.08% | 64.91% | 39 |
13504 - 51.94% |
2,410,477$ | 7,231,432$ | 26000 | 100 | 116,187,000$ |
116,187,000$ |
-7,500,000$ |
8,420,628$ |
116,187,000$ |
8,348,772$ |
20 |
0 |
0$ |
111,800,570$ |
108,687,000$ |
27,987,000$ |
109,200,000$ |
513,000$ |
34,869,643$ |
20,906,189$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 135 | 85 | 55 | 45 | 285 | 16547 | 12534 | 5764 | 11711 | 2387 | 91.93% | 83.56% | 96.07% | 97.59% | 79.57% | 39 |
16314 - 90.64% |
2,404,915$ | 7,214,744$ | 18000 | 100 | 100,488,000$ |
100,488,000$ |
0$ |
7,655,048$ |
100,488,000$ |
7,295,768$ |
22 |
1 |
0$ |
100,092,180$ |
100,488,000$ |
19,788,000$ |
109,200,000$ |
8,712,000$ |
42,215,428$ |
39,414,572$ |
| 7 |  Canucks | 6667 | 5556 | 2222 | 4444 | 1111 | 125 | 75 | 50 | 45 | 250 | 19876 | 16081 | 6604 | 13111 | 3055 | 99.38% | 96.48% | 99.07% | 98.34% | 91.66% | 39 |
19576 - 97.88% |
2,669,345$ | 8,008,035$ | 20000 | 100 | 99,127,857$ |
99,127,857$ |
0$ |
7,785,388$ |
99,127,857$ |
7,641,676$ |
24 |
1 |
0$ |
96,206,020$ |
99,127,857$ |
18,427,857$ |
109,200,000$ |
10,072,143$ |
89,153,876$ |
100,985,539$ |
| 8 |  Devils | 7334 | 6111 | 2444 | 4889 | 1222 | 115 | 71 | 46 | 38 | 235 | 26919 | 23377 | 9735 | 18157 | 4603 | 91.76% | 95.63% | 99.58% | 92.85% | 94.17% | 38 |
20698 - 94.08% |
2,598,163$ | 10,392,651$ | 22000 | 100 | 96,121,000$ |
96,121,000$ |
0$ |
7,433,243$ |
96,121,000$ |
7,217,675$ |
21 |
1 |
0$ |
93,887,995$ |
96,121,000$ |
15,421,000$ |
109,200,000$ |
13,079,000$ |
46,710,352$ |
55,042,015$ |
| 9 |  Ducks | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 35 | 200 | 20001 | 16668 | 6666 | 13332 | 3312 | 100.00% | 100.00% | 100.00% | 100.00% | 99.37% | 39 |
19993 - 99.97% |
2,456,444$ | 7,369,332$ | 20000 | 100 | 106,086,000$ |
106,086,000$ |
1,000,000$ |
7,548,744$ |
106,086,000$ |
7,189,464$ |
26 |
0 |
0$ |
105,383,725$ |
107,086,000$ |
26,386,000$ |
109,200,000$ |
2,114,000$ |
36,291,718$ |
30,740,297$ |
| 10 |  Flames | 6500 | 5417 | 2167 | 4333 | 1083 | 95 | 60 | 35 | 25 | 210 | 26000 | 21668 | 8668 | 17332 | 4332 | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 38 |
19500 - 100.00% |
2,017,639$ | 8,070,556$ | 19500 | 100 | 89,069,999$ |
89,069,999$ |
0$ |
6,572,700$ |
89,069,999$ |
6,400,236$ |
27 |
0 |
0$ |
87,292,280$ |
89,069,999$ |
8,369,999$ |
109,200,000$ |
20,130,001$ |
69,348,253$ |
62,686,387$ |
| 11 |  Flyers | 6500 | 5417 | 2167 | 4333 | 1083 | 160 | 90 | 70 | 55 | 280 | 18327 | 17824 | 6462 | 12732 | 3369 | 70.49% | 82.26% | 74.55% | 73.46% | 77.77% | 38 |
14679 - 75.27% |
2,470,569$ | 9,882,276$ | 19500 | 100 | 87,869,000$ |
87,869,000$ |
0$ |
6,708,495$ |
87,869,000$ |
6,456,994$ |
22 |
0 |
0$ |
86,917,025$ |
87,869,000$ |
7,169,000$ |
109,200,000$ |
21,331,000$ |
32,388,035$ |
43,390,132$ |
| 12 |  Golden Knights | 7000 | 5834 | 2333 | 4666 | 1167 | 110 | 75 | 50 | 39 | 195 | 20453 | 17502 | 6766 | 13998 | 3402 | 97.40% | 100.00% | 96.67% | 100.00% | 97.17% | 39 |
20707 - 98.60% |
2,538,012$ | 7,614,037$ | 21000 | 100 | 87,085,000$ |
87,085,000$ |
0$ |
6,543,954$ |
87,085,000$ |
6,400,242$ |
22 |
1 |
0$ |
85,056,095$ |
87,085,000$ |
6,385,000$ |
109,200,000$ |
22,115,000$ |
21,210,515$ |
39,341,569$ |
| 13 |  Hurricanes | 6000 | 5000 | 2000 | 4000 | 1000 | 130 | 90 | 40 | 25 | 250 | 15980 | 13132 | 6000 | 12000 | 2728 | 88.78% | 87.55% | 100.00% | 100.00% | 90.93% | 39 |
16613 - 92.30% |
2,225,702$ | 6,677,107$ | 18000 | 100 | 93,885,857$ |
93,885,857$ |
0$ |
7,033,716$ |
93,885,857$ |
6,746,292$ |
23 |
0 |
0$ |
94,222,330$ |
93,885,857$ |
13,185,857$ |
109,200,000$ |
15,314,143$ |
29,303,607$ |
25,052,418$ |
| 14 |  Islanders | 6500 | 5417 | 2167 | 4333 | 1083 | 123 | 74 | 49 | 38 | 242 | 19157 | 16251 | 6466 | 12814 | 3219 | 98.24% | 100.00% | 99.46% | 98.58% | 99.08% | 39 |
19302 - 98.99% |
2,553,686$ | 7,661,057$ | 19500 | 100 | 108,818,854$ |
108,818,854$ |
0$ |
8,027,973$ |
108,818,854$ |
7,884,261$ |
20 |
0 |
0$ |
105,706,590$ |
108,818,854$ |
28,118,854$ |
109,200,000$ |
381,146$ |
20,032,772$ |
17,768,196$ |
| 15 |  Jets | 8333 | 6944 | 2778 | 5556 | 1389 | 151 | 125 | 80 | 70 | 300 | 18642 | 12776 | 5489 | 10155 | 3117 | 55.93% | 46.00% | 49.40% | 45.69% | 56.10% | 38 |
12545 - 50.18% |
2,420,137$ | 9,680,548$ | 25000 | 100 | 84,717,000$ |
84,717,000$ |
0$ |
6,141,336$ |
84,717,000$ |
6,069,480$ |
21 |
0 |
0$ |
82,427,140$ |
84,717,000$ |
4,017,000$ |
109,200,000$ |
24,483,000$ |
17,702,112$ |
30,736,767$ |
| 16 |  Kraken | 8000 | 6667 | 2667 | 5333 | 1333 | 119 | 71 | 46 | 35 | 214 | 20416 | 16204 | 6979 | 14478 | 3645 | 85.07% | 81.02% | 87.23% | 90.49% | 91.15% | 39 |
20574 - 85.73% |
2,576,598$ | 7,729,795$ | 24000 | 100 | 108,382,000$ |
108,382,000$ |
0$ |
8,190,327$ |
108,382,000$ |
7,831,038$ |
21 |
0 |
0$ |
108,431,180$ |
108,382,000$ |
27,682,000$ |
109,200,000$ |
818,000$ |
4,623,065$ |
808,748$ |
| 17 |  Mammoth | 7000 | 5834 | 2333 | 4666 | 1167 | 120 | 70 | 50 | 40 | 225 | 20836 | 17158 | 6818 | 13832 | 3453 | 99.22% | 98.03% | 97.41% | 98.81% | 98.63% | 39 |
20699 - 98.57% |
2,668,334$ | 8,005,003$ | 21000 | 100 | 108,880,000$ |
108,880,000$ |
0$ |
8,182,992$ |
108,880,000$ |
7,823,712$ |
23 |
0 |
0$ |
108,023,375$ |
108,880,000$ |
28,180,000$ |
109,200,000$ |
320,000$ |
70,808,168$ |
70,615,607$ |
| 18 |  Maple Leafs | 6667 | 5556 | 2222 | 4444 | 1111 | 90 | 70 | 50 | 36 | 210 | 19920 | 16668 | 6521 | 13121 | 3333 | 99.60% | 100.00% | 97.82% | 98.42% | 100.00% | 39 |
19854 - 99.27% |
2,214,088$ | 6,642,265$ | 20000 | 100 | 100,231,000$ |
100,231,000$ |
3,062,500$ |
7,559,542$ |
100,231,000$ |
7,200,262$ |
22 |
0 |
0$ |
100,994,900$ |
103,293,500$ |
22,593,500$ |
109,200,000$ |
5,906,500$ |
23,979,137$ |
13,074,263$ |
| 19 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 88 | 63 | 51 | 220 | 18000 | 13147 | 5094 | 10390 | 3000 | 100.00% | 87.65% | 84.90% | 86.58% | 100.00% | 39 |
16544 - 91.91% |
2,442,481$ | 7,327,444$ | 18000 | 100 | 84,493,000$ |
84,493,000$ |
0$ |
6,138,418$ |
84,493,000$ |
6,066,562$ |
27 |
0 |
0$ |
81,928,040$ |
84,493,000$ |
3,793,000$ |
109,200,000$ |
24,707,000$ |
14,008,218$ |
31,346,644$ |
| 20 |  Panthers | 7000 | 5834 | 2333 | 4666 | 1167 | 123 | 71 | 47 | 30 | 212 | 20293 | 16725 | 6779 | 13789 | 3406 | 96.63% | 95.56% | 96.86% | 98.51% | 97.29% | 39 |
20331 - 96.81% |
2,551,808$ | 7,655,425$ | 21000 | 100 | 78,773,000$ |
78,773,000$ |
6,500,000$ |
5,732,196$ |
78,773,000$ |
5,660,340$ |
22 |
0 |
0$ |
76,206,990$ |
85,273,000$ |
4,573,000$ |
109,200,000$ |
23,927,000$ |
41,887,476$ |
68,587,810$ |
| 21 |  Penguins | 6333 | 5278 | 2111 | 4222 | 1056 | 107 | 82 | 50 | 40 | 227 | 18999 | 14245 | 5317 | 9544 | 3168 | 100.00% | 89.96% | 83.96% | 75.35% | 100.00% | 39 |
17091 - 89.95% |
2,408,884$ | 7,226,653$ | 19000 | 100 | 99,392,000$ |
99,392,000$ |
0$ |
7,428,768$ |
99,392,000$ |
7,058,889$ |
21 |
0 |
0$ |
97,906,215$ |
99,392,000$ |
18,692,000$ |
109,200,000$ |
9,808,000$ |
10,740,886$ |
10,886,716$ |
| 22 |  Predators | 8694 | 7213 | 2883 | 5768 | 1442 | 110 | 86 | 57 | 49 | 220 | 20192 | 14008 | 6849 | 10238 | 3453 | 77.42% | 64.73% | 79.19% | 59.17% | 79.82% | 39 |
18247 - 70.18% |
2,521,836$ | 7,565,509$ | 26000 | 100 | 101,945,000$ |
101,945,000$ |
0$ |
7,397,244$ |
101,945,000$ |
7,325,388$ |
21 |
0 |
0$ |
97,842,510$ |
101,945,000$ |
21,245,000$ |
109,200,000$ |
7,255,000$ |
24,488,022$ |
29,077,751$ |
| 23 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 50 | 45 | 250 | 18000 | 15000 | 6000 | 12000 | 2765 | 100.00% | 100.00% | 100.00% | 100.00% | 92.17% | 39 |
17922 - 99.56% |
2,436,771$ | 7,310,312$ | 18000 | 100 | 102,509,000$ |
102,509,000$ |
0$ |
7,298,563$ |
90,409,000$ |
6,857,841$ |
21 |
2 |
0$ |
100,685,210$ |
90,409,000$ |
9,709,000$ |
109,200,000$ |
18,791,000$ |
5,553,934$ |
3,917,583$ |
| 24 |  Sabres | 8333 | 6944 | 2777 | 5556 | 1390 | 119 | 71 | 46 | 35 | 214 | 28662 | 23116 | 9746 | 17948 | 4764 | 85.99% | 83.22% | 87.74% | 80.76% | 85.68% | 38 |
21059 - 84.24% |
2,662,632$ | 10,650,529$ | 25000 | 100 | 81,517,000$ |
81,517,000$ |
1,268,500$ |
6,176,622$ |
81,517,000$ |
5,996,982$ |
23 |
0 |
0$ |
80,408,265$ |
82,785,500$ |
2,085,500$ |
109,200,000$ |
26,414,500$ |
42,494,524$ |
67,897,535$ |
| 25 |  Senators | 6433 | 5378 | 2211 | 4322 | 1156 | 135 | 105 | 88 | 77 | 289 | 15047 | 11181 | 3695 | 6263 | 2483 | 77.97% | 69.30% | 55.71% | 48.30% | 71.60% | 39 |
12890 - 66.10% |
2,349,406$ | 7,048,219$ | 19500 | 100 | 97,706,000$ |
97,706,000$ |
0$ |
7,770,525$ |
97,706,000$ |
7,554,957$ |
22 |
1 |
0$ |
95,643,215$ |
97,706,000$ |
17,006,000$ |
109,200,000$ |
11,494,000$ |
7,373,505$ |
7,744,637$ |
| 26 |  Sharks | 8728 | 6363 | 2545 | 5091 | 1273 | 180 | 90 | 58 | 45 | 500 | 16017 | 18230 | 8196 | 17886 | 2036 | 45.88% | 71.63% | 80.51% | 87.83% | 39.98% | 38 |
15591 - 64.96% |
2,541,194$ | 10,164,776$ | 24000 | 100 | 92,812,000$ |
92,812,000$ |
0$ |
6,678,103$ |
92,812,000$ |
6,570,318$ |
23 |
0 |
0$ |
90,260,685$ |
92,812,000$ |
12,112,000$ |
109,200,000$ |
16,388,000$ |
7,506,382$ |
17,664,288$ |
| 27 |  Stars | 6667 | 5556 | 2222 | 4444 | 1111 | 110 | 75 | 55 | 40 | 205 | 20001 | 16427 | 6507 | 13243 | 3245 | 100.00% | 98.55% | 97.61% | 99.33% | 97.36% | 39 |
19808 - 99.04% |
2,475,866$ | 7,427,598$ | 20000 | 100 | 80,893,500$ |
80,893,500$ |
0$ |
5,910,908$ |
80,893,500$ |
5,767,196$ |
22 |
0 |
0$ |
79,095,260$ |
80,893,500$ |
193,500$ |
109,200,000$ |
28,306,500$ |
34,301,316$ |
55,869,996$ |
| 28 |  Wild | 7667 | 6388 | 2556 | 5111 | 1278 | 125 | 75 | 50 | 45 | 250 | 20276 | 17342 | 7110 | 13961 | 2744 | 88.15% | 90.49% | 92.72% | 91.05% | 71.57% | 39 |
20478 - 89.03% |
2,734,098$ | 8,202,294$ | 23000 | 100 | 96,070,000$ |
96,070,000$ |
0$ |
6,975,084$ |
96,070,000$ |
6,903,228$ |
23 |
0 |
0$ |
93,292,020$ |
96,070,000$ |
15,370,000$ |
109,200,000$ |
13,130,000$ |
26,755,563$ |
44,200,143$ |
Back to the Top