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 | 17922 | 13718 | 6000 | 9392 | 2394 | 99.57% | 91.45% | 100.00% | 78.27% | 79.80% | 38 |
16475 - 91.53% |
1,818,725$ | 5,456,176$ | 18000 | 100 | 82,587,809$ |
82,587,809$ |
0$ |
7,207,312$ |
82,587,809$ |
6,882,320$ |
22 |
0 |
0$ |
80,828,528$ |
82,587,809$ |
17,587,809$ |
88,000,000$ |
5,412,191$ |
30,835,720$ |
22,164,569$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 200 | 150 | 100 | 90 | 300 | 12702 | 8000 | 5283 | 6400 | 2485 | 52.93% | 40.00% | 66.04% | 40.00% | 62.13% | 37 |
8718 - 48.43% |
2,026,448$ | 8,105,790$ | 18000 | 100 | 59,749,167$ |
59,749,167$ |
0$ |
5,942,382$ |
59,749,167$ |
5,817,379$ |
22 |
0 |
0$ |
58,097,248$ |
59,749,167$ |
-5,250,833$ |
88,000,000$ |
28,250,833$ |
100,513,060$ |
120,268,142$ |
| 3 |  Blue Jackets | 7825 | 3900 | 4900 | 1900 | 975 | 100 | 60 | 40 | 30 | 225 | 18857 | 11700 | 9258 | 5700 | 2424 | 80.33% | 100.00% | 62.98% | 100.00% | 82.87% | 38 |
15980 - 81.95% |
1,775,970$ | 5,327,909$ | 19500 | 100 | 68,891,667$ |
68,891,667$ |
0$ |
5,704,932$ |
68,891,667$ |
5,454,932$ |
23 |
1 |
0$ |
67,708,784$ |
68,891,667$ |
3,891,667$ |
88,000,000$ |
19,108,333$ |
31,965,974$ |
34,765,784$ |
| 4 |  Blues | 7825 | 3900 | 4900 | 1900 | 975 | 200 | 150 | 100 | 90 | 300 | 12741 | 7531 | 7840 | 4070 | 2411 | 40.71% | 48.28% | 40.00% | 53.55% | 61.82% | 37 |
8648 - 44.35% |
2,012,401$ | 8,049,602$ | 19500 | 100 | 64,230,001$ |
64,230,001$ |
0$ |
5,427,047$ |
64,230,001$ |
5,279,131$ |
24 |
0 |
0$ |
62,585,952$ |
64,230,001$ |
-769,999$ |
88,000,000$ |
23,769,999$ |
119,309,892$ |
134,103,769$ |
| 5 |  Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 24000 | 18064 | 8000 | 12755 | 4000 | 100.00% | 90.32% | 100.00% | 79.72% | 100.00% | 37 |
16705 - 92.80% |
1,769,984$ | 7,079,936$ | 18000 | 100 | 80,057,521$ |
80,057,521$ |
0$ |
6,767,768$ |
80,057,521$ |
6,592,764$ |
22 |
0 |
0$ |
77,747,472$ |
80,057,521$ |
15,057,521$ |
88,000,000$ |
7,942,479$ |
75,296,364$ |
65,902,054$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 23969 | 18594 | 8000 | 13065 | 3951 | 99.87% | 92.97% | 100.00% | 81.66% | 98.78% | 37 |
16895 - 93.86% |
1,779,645$ | 7,118,579$ | 18000 | 100 | 86,471,667$ |
86,471,667$ |
0$ |
7,307,008$ |
86,471,667$ |
7,207,008$ |
20 |
0 |
0$ |
82,500,000$ |
86,471,667$ |
21,471,667$ |
88,000,000$ |
1,528,333$ |
52,728,567$ |
38,928,114$ |
| 7 |  Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 11924 | 9124 | 4000 | 6680 | 2000 | 99.37% | 91.24% | 100.00% | 83.50% | 100.00% | 39 |
16864 - 93.69% |
1,773,959$ | 3,547,918$ | 18000 | 100 | 83,566,667$ |
83,566,667$ |
0$ |
7,555,556$ |
83,566,667$ |
7,138,884$ |
20 |
0 |
0$ |
83,529,952$ |
83,566,667$ |
18,566,667$ |
88,000,000$ |
4,433,333$ |
27,951,350$ |
16,736,427$ |
| 8 |  Capitals | 8200 | 4000 | 5000 | 2100 | 1200 | 76 | 74 | 30 | 29 | 163 | 33789 | 17648 | 16588 | 10500 | 5370 | 82.41% | 88.24% | 66.35% | 100.00% | 89.50% | 36 |
16779 - 81.85% |
1,661,189$ | 8,305,943$ | 20500 | 100 | 87,705,277$ |
87,705,277$ |
0$ |
7,392,112$ |
87,705,277$ |
7,308,768$ |
20 |
0 |
0$ |
83,179,536$ |
87,705,277$ |
22,705,277$ |
88,000,000$ |
294,723$ |
49,417,786$ |
28,384,942$ |
| 9 |  Devils | 8000 | 4000 | 5000 | 2000 | 1500 | 93 | 70 | 36 | 35 | 160 | 19350 | 12000 | 9188 | 6000 | 3266 | 80.63% | 100.00% | 61.25% | 100.00% | 72.58% | 38 |
16601 - 80.98% |
1,789,724$ | 5,369,173$ | 20500 | 100 | 66,558,450$ |
66,558,450$ |
0$ |
5,741,333$ |
66,558,450$ |
5,533,000$ |
24 |
1 |
0$ |
65,191,280$ |
66,558,450$ |
1,558,450$ |
88,000,000$ |
21,441,550$ |
58,320,982$ |
63,693,093$ |
| 10 |  Ducks | 8000 | 4000 | 4500 | 1800 | 1200 | 95 | 85 | 60 | 50 | 225 | 12960 | 6038 | 4011 | 3600 | 1737 | 81.00% | 75.48% | 44.57% | 100.00% | 72.38% | 39 |
14173 - 72.68% |
1,853,039$ | 3,706,077$ | 19500 | 100 | 87,350,000$ |
87,350,000$ |
0$ |
7,395,975$ |
87,350,000$ |
7,270,982$ |
22 |
0 |
0$ |
84,453,776$ |
87,350,000$ |
22,350,000$ |
88,000,000$ |
650,000$ |
98,490,858$ |
88,936,134$ |
| 11 |  Flames | 7450 | 3600 | 4500 | 1800 | 1150 | 177 | 101 | 91 | 50 | 235 | 13648 | 11512 | 7200 | 7171 | 3164 | 45.80% | 79.94% | 40.00% | 99.60% | 68.78% | 37 |
10674 - 57.70% |
1,934,191$ | 7,736,762$ | 18500 | 100 | 66,518,501$ |
66,518,501$ |
0$ |
5,675,936$ |
66,518,501$ |
5,579,696$ |
21 |
0 |
0$ |
63,938,864$ |
66,518,501$ |
1,518,501$ |
88,000,000$ |
21,481,499$ |
83,221,553$ |
93,722,489$ |
| 12 |  Flyers | 8200 | 4300 | 5000 | 2000 | 1000 | 100 | 60 | 35 | 25 | 200 | 27007 | 17085 | 12719 | 8000 | 3995 | 82.34% | 99.33% | 63.60% | 100.00% | 99.88% | 37 |
17202 - 83.91% |
1,874,112$ | 7,496,449$ | 20500 | 100 | 87,564,000$ |
87,564,000$ |
0$ |
7,498,308$ |
87,564,000$ |
7,081,636$ |
21 |
0 |
0$ |
86,649,200$ |
87,564,000$ |
22,564,000$ |
88,000,000$ |
436,000$ |
50,927,934$ |
36,533,583$ |
| 13 |  Golden Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 96 | 84 | 60 | 299 | 23860 | 11570 | 5870 | 6479 | 2594 | 99.42% | 57.85% | 73.38% | 40.49% | 64.85% | 37 |
12593 - 69.96% |
1,998,117$ | 7,992,467$ | 18000 | 100 | 92,569,998$ |
92,569,998$ |
-4,350,000$ |
7,087,020$ |
92,569,998$ |
7,003,682$ |
23 |
0 |
0$ |
89,100,880$ |
88,219,998$ |
23,219,998$ |
88,000,000$ |
-219,998$ |
30,988,143$ |
18,308,627$ |
| 14 |  Hurricanes | 9500 | 5000 | 6000 | 3000 | 1500 | 95 | 59 | 30 | 25 | 195 | 13293 | 9344 | 6413 | 6000 | 2019 | 69.96% | 93.44% | 53.44% | 100.00% | 67.30% | 39 |
18535 - 74.14% |
1,848,914$ | 3,697,827$ | 25000 | 100 | 77,339,882$ |
77,339,882$ |
0$ |
6,706,205$ |
77,339,882$ |
6,567,871$ |
22 |
1 |
0$ |
74,728,544$ |
77,339,882$ |
12,339,882$ |
88,000,000$ |
10,660,118$ |
65,036,033$ |
65,501,477$ |
| 15 |  Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 120 | 60 | 50 | 30 | 215 | 20708 | 18431 | 8000 | 12511 | 3971 | 86.28% | 92.16% | 100.00% | 78.19% | 99.28% | 37 |
15905 - 88.36% |
1,892,219$ | 7,568,877$ | 18000 | 100 | 87,552,482$ |
87,552,482$ |
0$ |
7,348,960$ |
87,552,482$ |
7,296,048$ |
20 |
0 |
0$ |
83,604,928$ |
87,552,482$ |
22,552,482$ |
88,000,000$ |
447,518$ |
25,953,663$ |
14,877,939$ |
| 16 |  Jets | 9200 | 4900 | 5600 | 2225 | 1075 | 100 | 60 | 35 | 25 | 200 | 19478 | 14100 | 9380 | 6675 | 3053 | 70.57% | 95.92% | 55.83% | 100.00% | 94.67% | 38 |
17562 - 76.36% |
1,884,795$ | 5,654,384$ | 23000 | 100 | 72,180,830$ |
72,180,830$ |
660,000$ |
6,188,522$ |
72,180,830$ |
5,938,522$ |
21 |
0 |
0$ |
71,454,944$ |
72,840,830$ |
7,840,830$ |
88,000,000$ |
15,159,170$ |
47,209,877$ |
50,427,213$ |
| 17 |  Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 160 | 100 | 85 | 55 | 333 | 11169 | 8736 | 4223 | 5401 | 1795 | 62.05% | 58.24% | 70.38% | 45.01% | 59.83% | 38 |
10441 - 58.01% |
1,891,953$ | 5,675,858$ | 18000 | 100 | 75,674,897$ |
75,674,897$ |
0$ |
6,323,946$ |
75,674,897$ |
6,180,202$ |
21 |
0 |
0$ |
72,333,008$ |
75,674,897$ |
10,674,897$ |
88,000,000$ |
12,325,103$ |
47,902,193$ |
50,079,433$ |
| 18 |  Kraken | 5750 | 4750 | 3750 | 2750 | 1000 | 125 | 75 | 50 | 45 | 250 | 9954 | 9500 | 6040 | 4228 | 1436 | 86.56% | 100.00% | 80.53% | 76.87% | 71.80% | 39 |
15579 - 86.55% |
2,035,808$ | 4,071,615$ | 18000 | 100 | 69,124,998$ |
69,124,998$ |
-3,925,000$ |
5,975,021$ |
69,124,998$ |
5,591,693$ |
22 |
1 |
0$ |
72,875,440$ |
65,199,998$ |
199,998$ |
88,000,000$ |
22,800,002$ |
72,319,334$ |
82,695,341$ |
| 19 |  Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 60 | 18 | 215 | 9926 | 9332 | 3898 | 7925 | 1856 | 82.72% | 93.32% | 97.45% | 99.06% | 92.80% | 39 |
16469 - 91.49% |
1,969,260$ | 3,938,519$ | 18000 | 100 | 82,594,166$ |
82,594,166$ |
0$ |
6,698,372$ |
82,594,166$ |
6,540,036$ |
21 |
0 |
0$ |
81,740,736$ |
82,594,166$ |
17,594,166$ |
88,000,000$ |
5,405,834$ |
96,133,634$ |
94,233,873$ |
| 20 |  Mammoth | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 24000 | 19167 | 8000 | 13198 | 3983 | 100.00% | 95.84% | 100.00% | 82.49% | 99.58% | 37 |
17087 - 94.93% |
1,796,757$ | 7,187,026$ | 18000 | 100 | 84,520,833$ |
84,520,833$ |
1,848,000$ |
7,194,276$ |
84,520,833$ |
7,094,276$ |
20 |
0 |
0$ |
81,179,296$ |
86,368,833$ |
21,368,833$ |
88,000,000$ |
1,631,167$ |
88,504,910$ |
76,711,010$ |
| 21 |  Maple Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 36000 | 28112 | 12000 | 20494 | 5956 | 100.00% | 93.71% | 100.00% | 85.39% | 99.27% | 35 |
17094 - 94.96% |
1,790,815$ | 10,744,892$ | 18000 | 100 | 80,813,334$ |
80,813,334$ |
0$ |
6,817,776$ |
80,813,334$ |
6,734,448$ |
21 |
0 |
0$ |
76,244,784$ |
80,813,334$ |
15,813,334$ |
88,000,000$ |
7,186,666$ |
18,362,960$ |
7,502,481$ |
| 22 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 12000 | 8710 | 4000 | 7185 | 2000 | 100.00% | 87.10% | 100.00% | 89.81% | 100.00% | 39 |
16948 - 94.15% |
1,770,613$ | 3,541,226$ | 18000 | 100 | 85,492,833$ |
85,492,833$ |
0$ |
7,374,400$ |
85,492,833$ |
7,124,400$ |
21 |
0 |
0$ |
83,156,128$ |
85,492,833$ |
20,492,833$ |
88,000,000$ |
2,507,167$ |
107,767,202$ |
96,654,741$ |
| 23 |  Panthers | 8000 | 4000 | 5000 | 2000 | 1000 | 100 | 60 | 35 | 25 | 200 | 19432 | 12000 | 9086 | 6000 | 2976 | 80.97% | 100.00% | 60.57% | 100.00% | 99.20% | 38 |
16498 - 82.49% |
1,801,098$ | 5,403,295$ | 20000 | 100 | 85,950,000$ |
85,950,000$ |
-3,500,000$ |
7,361,877$ |
85,950,000$ |
7,246,873$ |
22 |
1 |
0$ |
81,828,736$ |
82,450,000$ |
17,450,000$ |
88,000,000$ |
5,550,000$ |
39,251,545$ |
28,795,220$ |
| 24 |  Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 200 | 120 | 80 | 60 | 200 | 9256 | 6817 | 4771 | 5032 | 2906 | 51.42% | 45.45% | 79.52% | 41.93% | 96.87% | 38 |
9594 - 53.30% |
1,901,453$ | 5,704,358$ | 18000 | 100 | 83,650,000$ |
83,650,000$ |
0$ |
6,878,748$ |
83,650,000$ |
6,802,085$ |
21 |
0 |
0$ |
77,784,080$ |
83,650,000$ |
18,650,000$ |
88,000,000$ |
4,350,000$ |
90,864,672$ |
88,320,250$ |
| 25 |  Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 112 | 60 | 38 | 28 | 205 | 18000 | 14287 | 6000 | 9877 | 3000 | 100.00% | 95.25% | 100.00% | 82.31% | 100.00% | 38 |
17055 - 94.75% |
1,929,842$ | 5,789,526$ | 18000 | 100 | 85,667,214$ |
85,667,214$ |
0$ |
7,488,928$ |
85,667,214$ |
7,138,928$ |
22 |
0 |
0$ |
84,212,304$ |
85,667,214$ |
20,667,214$ |
88,000,000$ |
2,332,786$ |
88,312,222$ |
80,407,946$ |
| 26 |  Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 75 | 45 | 32 | 220 | 23989 | 18182 | 8000 | 13420 | 4000 | 99.95% | 90.91% | 100.00% | 83.88% | 100.00% | 37 |
16898 - 93.88% |
2,099,536$ | 8,398,145$ | 18000 | 100 | 65,997,499$ |
65,997,499$ |
0$ |
5,666,464$ |
65,997,499$ |
5,499,792$ |
20 |
0 |
0$ |
63,802,464$ |
65,997,499$ |
997,499$ |
88,000,000$ |
22,002,501$ |
82,013,348$ |
98,440,435$ |
| 27 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 50 | 40 | 300 | 29881 | 23379 | 10000 | 11757 | 3123 | 99.60% | 93.52% | 100.00% | 58.79% | 62.46% | 36 |
15628 - 86.82% |
1,894,225$ | 9,471,125$ | 18000 | 100 | 63,714,167$ |
63,714,167$ |
6,243,025$ |
5,579,392$ |
63,714,167$ |
5,254,387$ |
23 |
0 |
0$ |
64,830,128$ |
69,957,192$ |
4,957,192$ |
88,000,000$ |
18,042,808$ |
30,179,561$ |
36,067,545$ |
| 28 |  Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 65 | 30 | 300 | 30000 | 22752 | 9172 | 16084 | 3182 | 100.00% | 91.01% | 91.72% | 80.42% | 63.64% | 36 |
16238 - 90.21% |
1,921,523$ | 9,607,613$ | 18000 | 100 | 65,822,331$ |
65,822,331$ |
3,925,000$ |
5,914,501$ |
65,822,331$ |
5,770,757$ |
23 |
0 |
0$ |
65,699,920$ |
69,747,331$ |
4,747,331$ |
88,000,000$ |
18,252,669$ |
95,503,406$ |
101,352,190$ |
| 29 |  Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 50 | 42 | 200 | 23785 | 18604 | 8000 | 9046 | 4000 | 99.10% | 93.02% | 100.00% | 56.54% | 100.00% | 37 |
15859 - 88.10% |
1,959,509$ | 7,838,036$ | 18000 | 100 | 58,091,665$ |
58,091,665$ |
7,012,500$ |
5,637,013$ |
58,091,665$ |
5,517,013$ |
20 |
1 |
0$ |
57,094,224$ |
65,104,165$ |
104,165$ |
88,000,000$ |
22,895,835$ |
28,547,916$ |
45,713,025$ |
| 30 |  Sharks | 7700 | 4100 | 4750 | 2050 | 1400 | 100 | 60 | 45 | 35 | 175 | 26514 | 16400 | 11729 | 8200 | 3962 | 86.08% | 100.00% | 61.73% | 100.00% | 70.75% | 37 |
16701 - 83.51% |
1,864,539$ | 7,458,155$ | 20000 | 100 | 59,384,999$ |
59,384,999$ |
3,500,000$ |
5,788,857$ |
59,384,999$ |
5,372,187$ |
22 |
1 |
0$ |
61,588,208$ |
62,884,999$ |
-2,115,001$ |
88,000,000$ |
25,115,001$ |
34,218,978$ |
44,563,303$ |
| 31 |  Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 18000 | 13692 | 6000 | 10176 | 2929 | 100.00% | 91.28% | 100.00% | 84.80% | 97.63% | 38 |
16932 - 94.07% |
1,774,665$ | 5,323,994$ | 18000 | 100 | 76,503,331$ |
76,503,331$ |
1,650,000$ |
6,370,720$ |
76,503,331$ |
6,245,722$ |
23 |
0 |
0$ |
73,520,656$ |
78,153,331$ |
13,153,331$ |
88,000,000$ |
9,846,669$ |
38,001,630$ |
34,933,480$ |
| 32 |  Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 105 | 65 | 40 | 23 | 225 | 11890 | 9770 | 4000 | 6505 | 1668 | 99.08% | 97.70% | 100.00% | 81.31% | 83.40% | 39 |
16917 - 93.98% |
1,862,101$ | 3,724,202$ | 18000 | 100 | 80,902,500$ |
80,902,500$ |
4,350,000$ |
7,075,223$ |
80,902,500$ |
6,908,551$ |
21 |
0 |
0$ |
80,537,600$ |
85,252,500$ |
20,252,500$ |
88,000,000$ |
2,747,500$ |
78,383,951$ |
73,471,856$ |
Back to the Top