PROSIMLEAGUE.ca - 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 65,000,000$ |
Maximum Salary Cap | Available Salary Cap | Current Bank Account | Projected Bank Account |
| 1 |  Avalanche | 6000 | 5000 | 2000 | 4000 | 1000 | 102 | 62 | 38 | 30 | 240 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 83,987,809$ |
83,987,809$ |
-2,500,000$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
24,198,058$ |
24,198,058$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 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$ | 18000 | 100 | 65,099,167$ |
65,099,167$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
113,100,534$ |
113,100,534$ |
| 3 |  Blue Jackets | 7825 | 3900 | 4900 | 1900 | 975 | 100 | 60 | 40 | 30 | 225 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19500 | 100 | 69,871,111$ |
69,871,111$ |
0$ |
0$ |
0$ |
0$ |
24 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
37,201,604$ |
37,201,604$ |
| 4 |  Blues | 7825 | 3900 | 4900 | 1900 | 975 | 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$ | 19500 | 100 | 67,141,668$ |
67,141,668$ |
2,500,000$ |
0$ |
0$ |
0$ |
24 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
135,041,836$ |
135,041,836$ |
| 5 |  Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 12000 | 9845 | 4000 | 7211 | 2000 | 100.00% | 98.45% | 100.00% | 90.14% | 100.00% | 39 |
17528 - 97.38% |
1,820,457$ | 3,640,914$ | 18000 | 100 | 89,755,023$ |
89,755,023$ |
-2,000,000$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
63,309,160$ |
63,309,160$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 12000 | 10000 | 4000 | 7231 | 2000 | 100.00% | 100.00% | 100.00% | 90.39% | 100.00% | 39 |
17616 - 97.86% |
1,827,562$ | 3,655,123$ | 18000 | 100 | 86,121,666$ |
86,121,666$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
43,147,930$ |
43,147,930$ |
| 7 |  Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 12000 | 9721 | 4000 | 7034 | 2000 | 100.00% | 97.21% | 100.00% | 87.93% | 100.00% | 39 |
17378 - 96.54% |
1,811,855$ | 3,623,710$ | 18000 | 100 | 89,141,667$ |
89,141,667$ |
0$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
20,447,640$ |
20,447,640$ |
| 8 |  Capitals | 8200 | 4000 | 5000 | 2100 | 1200 | 76 | 74 | 30 | 29 | 163 | 15555 | 8000 | 7174 | 4200 | 2317 | 94.85% | 100.00% | 71.74% | 100.00% | 96.54% | 39 |
18623 - 90.84% |
1,804,432$ | 3,608,863$ | 20500 | 100 | 81,315,833$ |
81,315,833$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
37,502,080$ |
37,502,080$ |
| 9 |  Devils | 8000 | 4000 | 5000 | 2000 | 1500 | 93 | 70 | 36 | 35 | 160 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20500 | 100 | 66,369,283$ |
66,369,283$ |
0$ |
0$ |
0$ |
0$ |
23 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
65,090,054$ |
65,090,054$ |
| 10 |  Ducks | 8000 | 4000 | 4500 | 1800 | 1200 | 95 | 85 | 60 | 50 | 225 | 14676 | 7830 | 4799 | 3600 | 2142 | 91.73% | 97.88% | 53.32% | 100.00% | 89.25% | 39 |
16524 - 84.74% |
2,182,004$ | 4,364,007$ | 19500 | 100 | 88,268,333$ |
88,268,333$ |
0$ |
0$ |
0$ |
0$ |
23 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
98,211,998$ |
98,211,998$ |
| 11 |  Flames | 7450 | 3600 | 4500 | 1800 | 1150 | 177 | 101 | 91 | 50 | 235 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18500 | 100 | 69,944,056$ |
69,944,056$ |
0$ |
0$ |
0$ |
0$ |
24 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
95,047,598$ |
95,047,598$ |
| 12 |  Flyers | 8200 | 4300 | 5000 | 2000 | 1000 | 250 | 150 | 100 | 90 | 500 | 6560 | 5021 | 4000 | 2768 | 994 | 40.00% | 58.38% | 40.00% | 69.20% | 49.70% | 39 |
9672 - 47.18% |
2,565,971$ | 5,131,941$ | 20500 | 100 | 73,601,500$ |
73,601,500$ |
4,750,000$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
54,303,466$ |
54,303,466$ |
| 13 |  Golden Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 96 | 84 | 60 | 299 | 12000 | 7049 | 3695 | 3900 | 1451 | 100.00% | 70.49% | 92.38% | 48.75% | 72.55% | 39 |
14048 - 78.04% |
2,200,327$ | 4,400,653$ | 18000 | 100 | 89,319,998$ |
89,319,998$ |
-4,350,000$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
25,806,388$ |
25,806,388$ |
| 14 |  Hurricanes | 9500 | 5000 | 6000 | 3000 | 1500 | 95 | 59 | 30 | 25 | 195 | 14312 | 9806 | 7652 | 6000 | 2361 | 75.33% | 98.06% | 63.77% | 100.00% | 78.70% | 39 |
20066 - 80.26% |
2,014,158$ | 4,028,316$ | 25000 | 100 | 84,084,168$ |
84,084,168$ |
0$ |
0$ |
0$ |
0$ |
23 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
66,109,387$ |
66,109,387$ |
| 15 |  Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 55 | 35 | 220 | 11667 | 9982 | 4000 | 6626 | 2000 | 97.23% | 99.82% | 100.00% | 82.83% | 100.00% | 39 |
17138 - 95.21% |
2,174,359$ | 4,348,717$ | 18000 | 100 | 88,002,482$ |
88,002,482$ |
-1,500,000$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
22,982,946$ |
22,982,946$ |
| 16 |  Jets | 9200 | 4900 | 5600 | 2225 | 1075 | 100 | 60 | 35 | 25 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 23000 | 100 | 66,274,163$ |
66,274,163$ |
2,160,000$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
56,070,282$ |
56,070,282$ |
| 17 |  Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 160 | 100 | 85 | 55 | 333 | 8920 | 6457 | 3670 | 4314 | 1484 | 74.33% | 64.57% | 91.75% | 53.93% | 74.20% | 39 |
12423 - 69.01% |
2,259,312$ | 4,518,624$ | 18000 | 100 | 88,604,064$ |
88,604,064$ |
-4,750,000$ |
0$ |
0$ |
0$ |
20 |
1 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
49,387,562$ |
49,387,562$ |
| 18 |  Kraken | 5750 | 4750 | 3750 | 2750 | 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 | 72,931,662$ |
72,931,662$ |
-3,925,000$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
78,524,008$ |
78,524,008$ |
| 19 |  Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 60 | 18 | 215 | 11933 | 9723 | 4000 | 7963 | 2000 | 99.44% | 97.23% | 100.00% | 99.54% | 100.00% | 39 |
17810 - 98.94% |
2,199,784$ | 4,399,567$ | 18000 | 100 | 89,684,964$ |
89,684,964$ |
-2,537,500$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
94,808,583$ |
94,808,583$ |
| 20 |  Mammoth | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 12000 | 9841 | 4000 | 7415 | 2000 | 100.00% | 98.41% | 100.00% | 92.69% | 100.00% | 39 |
17628 - 97.93% |
1,823,980$ | 3,647,960$ | 18000 | 100 | 84,979,167$ |
84,979,167$ |
1,848,000$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
80,735,705$ |
80,735,705$ |
| 21 |  Maple Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 80,813,334$ |
80,813,334$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
8,467,635$ |
8,467,635$ |
| 22 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 12000 | 9887 | 4000 | 7170 | 2000 | 100.00% | 98.87% | 100.00% | 89.63% | 100.00% | 39 |
17529 - 97.38% |
1,821,541$ | 3,643,081$ | 18000 | 100 | 80,974,416$ |
80,974,416$ |
0$ |
0$ |
0$ |
0$ |
21 |
1 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
100,296,362$ |
100,296,362$ |
| 23 |  Panthers | 8000 | 4000 | 5000 | 2000 | 1000 | 100 | 60 | 35 | 25 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 56,857,498$ |
56,857,498$ |
500,000$ |
0$ |
0$ |
0$ |
23 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
46,698,663$ |
46,698,663$ |
| 24 |  Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 200 | 120 | 80 | 60 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 67,235,834$ |
67,235,834$ |
9,325,000$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
102,288,032$ |
102,288,032$ |
| 25 |  Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 112 | 60 | 38 | 28 | 205 | 12000 | 10000 | 4000 | 7149 | 2000 | 100.00% | 100.00% | 100.00% | 89.36% | 100.00% | 39 |
17575 - 97.64% |
1,961,975$ | 3,923,950$ | 18000 | 100 | 82,667,214$ |
82,667,214$ |
0$ |
0$ |
0$ |
0$ |
20 |
2 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
83,798,924$ |
83,798,924$ |
| 26 |  Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 75 | 45 | 32 | 220 | 12000 | 9717 | 4000 | 7236 | 2000 | 100.00% | 97.17% | 100.00% | 90.45% | 100.00% | 39 |
17477 - 97.09% |
2,146,237$ | 4,292,474$ | 18000 | 100 | 84,661,944$ |
84,661,944$ |
0$ |
0$ |
0$ |
0$ |
24 |
1 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
90,364,682$ |
90,364,682$ |
| 27 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 50 | 40 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 59,714,167$ |
59,714,167$ |
8,496,433$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
36,827,540$ |
36,827,540$ |
| 28 |  Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 65 | 30 | 300 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 65,447,333$ |
65,447,333$ |
3,925,000$ |
0$ |
0$ |
0$ |
23 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
102,316,877$ |
102,316,877$ |
| 29 |  Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 50 | 42 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 66,366,663$ |
66,366,663$ |
7,012,500$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
39,256,600$ |
39,256,600$ |
| 30 |  Sharks | 7700 | 4100 | 4750 | 2050 | 1400 | 100 | 60 | 45 | 35 | 175 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20000 | 100 | 63,022,499$ |
63,022,499$ |
3,500,000$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
40,977,559$ |
40,977,559$ |
| 31 |  Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 80,450,000$ |
80,450,000$ |
1,650,000$ |
0$ |
0$ |
0$ |
22 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
37,677,977$ |
37,677,977$ |
| 32 |  Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 105 | 65 | 40 | 23 | 225 | 12000 | 9865 | 4000 | 7612 | 2000 | 100.00% | 98.65% | 100.00% | 95.15% | 100.00% | 39 |
17739 - 98.55% |
1,947,568$ | 3,895,136$ | 18000 | 100 | 96,358,333$ |
96,358,333$ |
-6,437,500$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-65,000,000$ |
88,000,000$ |
88,000,000$ |
68,652,462$ |
68,652,462$ |
Back to the Top