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 | 77922 | 60255 | 26000 | 41848 | 10272 | 99.90% | 92.70% | 100.00% | 80.48% | 79.02% | 28 |
16638 - 92.43% |
1,828,402$ | 23,769,232$ | 18000 | 100 | 82,587,809$ |
82,587,809$ |
0$ |
27,841,003$ |
82,587,809$ |
26,561,331$ |
22 |
0 |
0$ |
59,243,637$ |
82,587,809$ |
17,587,809$ |
88,000,000$ |
5,412,191$ |
28,896,062$ |
22,917,390$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 200 | 150 | 100 | 90 | 300 | 43884 | 28065 | 17976 | 22400 | 8725 | 52.24% | 40.09% | 64.20% | 40.00% | 62.32% | 27 |
8646 - 48.04% |
2,011,114$ | 28,155,593$ | 18000 | 100 | 68,749,167$ |
68,749,167$ |
0$ |
23,054,675$ |
68,749,167$ |
22,562,506$ |
23 |
0 |
0$ |
48,629,517$ |
68,749,167$ |
3,749,167$ |
88,000,000$ |
19,250,833$ |
103,712,194$ |
111,333,931$ |
| 3 |  Blue Jackets | 7825 | 3900 | 4900 | 1900 | 975 | 100 | 60 | 40 | 30 | 225 | 78269 | 46800 | 36826 | 22800 | 9908 | 83.35% | 100.00% | 62.63% | 100.00% | 84.68% | 29 |
16217 - 83.16% |
1,815,067$ | 21,780,798$ | 19500 | 100 | 68,096,111$ |
68,096,111$ |
0$ |
23,331,755$ |
68,096,111$ |
22,347,380$ |
22 |
1 |
0$ |
49,136,100$ |
68,096,111$ |
3,096,111$ |
88,000,000$ |
19,903,889$ |
31,018,724$ |
36,657,513$ |
| 4 |  Blues | 7825 | 3900 | 4900 | 1900 | 975 | 200 | 150 | 100 | 90 | 300 | 47883 | 27708 | 29400 | 15784 | 9339 | 40.79% | 47.36% | 40.00% | 55.38% | 63.86% | 26 |
8674 - 44.48% |
2,019,856$ | 30,297,837$ | 19500 | 100 | 62,497,501$ |
62,497,501$ |
0$ |
21,468,348$ |
62,497,501$ |
20,885,920$ |
24 |
1 |
0$ |
44,613,489$ |
62,497,501$ |
-2,502,499$ |
88,000,000$ |
25,502,499$ |
125,827,197$ |
135,600,172$ |
| 5 |  Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 96000 | 73383 | 32000 | 53128 | 15907 | 100.00% | 91.73% | 100.00% | 83.01% | 99.42% | 25 |
16901 - 93.90% |
1,779,203$ | 28,467,241$ | 18000 | 100 | 87,942,521$ |
87,942,521$ |
0$ |
28,118,750$ |
87,942,521$ |
27,429,687$ |
22 |
0 |
0$ |
62,414,070$ |
87,942,521$ |
22,942,521$ |
88,000,000$ |
57,479$ |
75,600,275$ |
59,483,068$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 89969 | 68592 | 30000 | 50037 | 14660 | 99.97% | 91.46% | 100.00% | 83.40% | 97.73% | 26 |
16884 - 93.80% |
1,773,383$ | 26,600,748$ | 18000 | 100 | 86,471,667$ |
86,471,667$ |
0$ |
28,848,162$ |
86,471,667$ |
28,454,412$ |
20 |
0 |
0$ |
60,468,750$ |
86,471,667$ |
21,471,667$ |
88,000,000$ |
1,528,333$ |
50,988,825$ |
38,526,216$ |
| 7 |  Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 83838 | 65044 | 28000 | 46631 | 13640 | 99.81% | 92.92% | 100.00% | 83.27% | 97.43% | 27 |
16940 - 94.11% |
1,777,308$ | 24,882,310$ | 18000 | 100 | 85,091,667$ |
85,091,667$ |
0$ |
29,248,605$ |
85,091,667$ |
27,607,988$ |
22 |
0 |
0$ |
62,145,750$ |
85,091,667$ |
20,091,667$ |
88,000,000$ |
2,908,333$ |
27,947,903$ |
15,770,276$ |
| 8 |  Capitals | 8200 | 4000 | 5000 | 2100 | 1200 | 76 | 74 | 30 | 29 | 163 | 110262 | 61648 | 52232 | 33600 | 17210 | 84.04% | 96.33% | 65.29% | 100.00% | 89.64% | 25 |
17185 - 83.83% |
1,673,420$ | 26,774,720$ | 20500 | 100 | 84,715,833$ |
84,715,833$ |
0$ |
28,377,639$ |
84,715,833$ |
28,049,500$ |
20 |
0 |
0$ |
58,958,289$ |
84,715,833$ |
19,715,833$ |
88,000,000$ |
3,284,167$ |
47,092,686$ |
31,405,731$ |
| 9 |  Devils | 8000 | 4000 | 5000 | 2000 | 1500 | 93 | 70 | 36 | 35 | 160 | 91267 | 56000 | 43299 | 28000 | 15312 | 81.49% | 100.00% | 61.86% | 100.00% | 72.91% | 27 |
16706 - 81.49% |
1,801,782$ | 25,224,947$ | 20500 | 100 | 69,371,783$ |
69,371,783$ |
0$ |
22,625,178$ |
69,371,783$ |
21,804,863$ |
26 |
0 |
0$ |
49,675,836$ |
69,371,783$ |
4,371,783$ |
88,000,000$ |
18,628,217$ |
61,490,621$ |
62,142,018$ |
| 10 |  Ducks | 8000 | 4000 | 4500 | 1800 | 1200 | 95 | 85 | 60 | 50 | 225 | 99460 | 48572 | 30406 | 26900 | 12567 | 82.88% | 80.95% | 45.05% | 99.63% | 69.82% | 26 |
14527 - 74.50% |
1,892,178$ | 28,382,671$ | 19500 | 100 | 87,350,000$ |
87,350,000$ |
0$ |
29,145,695$ |
87,350,000$ |
28,653,538$ |
22 |
0 |
0$ |
61,900,779$ |
87,350,000$ |
22,350,000$ |
88,000,000$ |
650,000$ |
101,487,368$ |
90,395,720$ |
| 11 |  Flames | 7450 | 3600 | 4500 | 1800 | 1150 | 177 | 101 | 91 | 50 | 235 | 44988 | 36232 | 23400 | 23313 | 10667 | 46.45% | 77.42% | 40.00% | 99.63% | 71.35% | 28 |
10662 - 57.63% |
1,943,458$ | 25,264,950$ | 18500 | 100 | 66,518,501$ |
66,518,501$ |
0$ |
22,153,536$ |
66,518,501$ |
21,774,584$ |
21 |
0 |
0$ |
46,864,281$ |
66,518,501$ |
1,518,501$ |
88,000,000$ |
21,481,499$ |
84,459,492$ |
94,024,746$ |
| 12 |  Flyers | 8200 | 4300 | 5000 | 2000 | 1000 | 100 | 60 | 35 | 25 | 200 | 106947 | 68685 | 50503 | 32000 | 15810 | 81.51% | 99.83% | 63.13% | 100.00% | 98.81% | 25 |
17122 - 83.52% |
1,861,927$ | 29,790,838$ | 20500 | 100 | 87,564,000$ |
87,564,000$ |
0$ |
29,669,051$ |
87,564,000$ |
28,028,409$ |
21 |
0 |
0$ |
63,509,925$ |
87,564,000$ |
22,564,000$ |
88,000,000$ |
436,000$ |
51,487,147$ |
36,322,806$ |
| 13 |  Golden Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 96 | 84 | 60 | 299 | 89803 | 43414 | 21938 | 24337 | 9396 | 99.78% | 57.89% | 73.13% | 40.56% | 62.64% | 26 |
12593 - 69.96% |
1,992,059$ | 29,880,881$ | 18000 | 100 | 92,569,998$ |
92,569,998$ |
-4,350,000$ |
29,382,093$ |
92,569,998$ |
29,053,942$ |
23 |
0 |
0$ |
65,306,895$ |
88,219,998$ |
23,219,998$ |
88,000,000$ |
-219,998$ |
30,405,280$ |
18,507,910$ |
| 14 |  Hurricanes | 9500 | 5000 | 6000 | 3000 | 1500 | 95 | 59 | 30 | 25 | 195 | 98771 | 68186 | 49648 | 45000 | 15868 | 69.31% | 90.91% | 55.16% | 100.00% | 70.52% | 26 |
18498 - 73.99% |
1,847,776$ | 27,716,634$ | 25000 | 100 | 74,919,882$ |
74,919,882$ |
0$ |
26,612,455$ |
74,919,882$ |
26,067,792$ |
21 |
1 |
0$ |
53,202,954$ |
74,919,882$ |
9,919,882$ |
88,000,000$ |
13,080,118$ |
69,538,063$ |
66,262,683$ |
| 15 |  Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 55 | 35 | 220 | 76196 | 68828 | 30000 | 47682 | 14740 | 84.66% | 91.77% | 100.00% | 79.47% | 98.27% | 26 |
15830 - 87.94% |
1,948,608$ | 29,229,114$ | 18000 | 100 | 87,552,482$ |
87,552,482$ |
0$ |
28,463,742$ |
87,552,482$ |
28,255,395$ |
20 |
0 |
0$ |
61,278,612$ |
87,552,482$ |
22,552,482$ |
88,000,000$ |
447,518$ |
26,527,490$ |
17,560,471$ |
| 16 |  Jets | 9200 | 4900 | 5600 | 2225 | 1075 | 100 | 60 | 35 | 25 | 200 | 78502 | 56092 | 37561 | 26700 | 12017 | 71.11% | 95.39% | 55.89% | 100.00% | 93.16% | 29 |
17573 - 76.40% |
1,885,152$ | 22,621,821$ | 23000 | 100 | 71,583,328$ |
71,583,328$ |
660,000$ |
23,566,015$ |
71,583,328$ |
22,581,640$ |
25 |
1 |
0$ |
51,645,537$ |
72,243,328$ |
7,243,328$ |
88,000,000$ |
15,756,672$ |
46,859,445$ |
52,043,701$ |
| 17 |  Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 160 | 100 | 85 | 55 | 333 | 49560 | 36988 | 18868 | 22983 | 7504 | 63.54% | 56.90% | 72.57% | 44.20% | 57.72% | 28 |
10454 - 58.08% |
1,895,605$ | 24,642,863$ | 18000 | 100 | 80,359,897$ |
80,359,897$ |
0$ |
25,296,314$ |
80,359,897$ |
24,730,322$ |
23 |
0 |
0$ |
56,164,665$ |
80,359,897$ |
15,359,897$ |
88,000,000$ |
7,640,103$ |
48,202,017$ |
46,873,308$ |
| 18 |  Kraken | 5750 | 4750 | 3750 | 2750 | 1000 | 125 | 75 | 50 | 45 | 250 | 67956 | 63649 | 41301 | 29716 | 10447 | 84.42% | 95.71% | 78.67% | 77.18% | 74.62% | 27 |
15219 - 84.55% |
1,997,085$ | 27,959,185$ | 18000 | 100 | 76,331,665$ |
76,331,665$ |
-3,925,000$ |
25,567,124$ |
76,331,665$ |
24,057,770$ |
22 |
0 |
0$ |
58,260,012$ |
72,406,665$ |
7,406,665$ |
88,000,000$ |
15,593,335$ |
76,376,831$ |
74,503,227$ |
| 19 |  Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 60 | 18 | 215 | 74840 | 66733 | 29630 | 55470 | 14590 | 83.16% | 88.98% | 98.77% | 92.45% | 97.27% | 26 |
16084 - 89.36% |
1,959,732$ | 29,395,973$ | 18000 | 100 | 83,198,416$ |
83,198,416$ |
0$ |
27,178,765$ |
83,198,416$ |
26,555,317$ |
21 |
0 |
0$ |
60,318,207$ |
83,198,416$ |
18,198,416$ |
88,000,000$ |
4,801,584$ |
100,978,450$ |
93,483,117$ |
| 20 |  Mammoth | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 72000 | 55556 | 24000 | 40229 | 11906 | 100.00% | 92.59% | 100.00% | 83.81% | 99.22% | 29 |
16974 - 94.30% |
1,783,534$ | 21,402,412$ | 18000 | 100 | 84,579,167$ |
84,579,167$ |
1,848,000$ |
28,030,350$ |
84,579,167$ |
27,636,600$ |
20 |
0 |
0$ |
59,487,189$ |
86,427,167$ |
21,427,167$ |
88,000,000$ |
1,572,833$ |
81,834,339$ |
76,176,213$ |
| 21 |  Maple Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 101955 | 80577 | 34000 | 57703 | 16822 | 99.96% | 94.80% | 100.00% | 84.86% | 98.95% | 24 |
17121 - 95.12% |
1,793,487$ | 30,489,287$ | 18000 | 100 | 81,641,667$ |
81,641,667$ |
0$ |
26,233,492$ |
81,641,667$ |
25,905,387$ |
22 |
0 |
0$ |
56,384,868$ |
81,641,667$ |
16,641,667$ |
88,000,000$ |
6,358,333$ |
19,225,115$ |
7,603,535$ |
| 22 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 72000 | 54378 | 24000 | 41168 | 11912 | 100.00% | 90.63% | 100.00% | 85.77% | 99.27% | 29 |
16955 - 94.19% |
1,777,976$ | 21,335,706$ | 18000 | 100 | 86,511,916$ |
86,511,916$ |
0$ |
29,085,537$ |
86,511,916$ |
28,101,162$ |
21 |
0 |
0$ |
61,634,394$ |
86,511,916$ |
21,511,916$ |
88,000,000$ |
1,488,084$ |
104,098,203$ |
96,141,013$ |
| 23 |  Panthers | 8000 | 4000 | 5000 | 2000 | 1000 | 100 | 60 | 35 | 25 | 200 | 120129 | 72000 | 56058 | 36000 | 17687 | 83.42% | 100.00% | 62.29% | 100.00% | 98.26% | 23 |
16771 - 83.85% |
1,831,216$ | 32,961,879$ | 20000 | 100 | 82,250,000$ |
82,250,000$ |
-3,500,000$ |
29,254,634$ |
82,250,000$ |
28,801,816$ |
22 |
0 |
0$ |
57,490,785$ |
78,750,000$ |
13,750,000$ |
88,000,000$ |
9,250,000$ |
45,625,385$ |
31,901,880$ |
| 24 |  Penguins | 6000 | 5000 | 2000 | 4000 | 1000 | 200 | 120 | 80 | 60 | 200 | 38118 | 28102 | 18507 | 19609 | 11511 | 52.94% | 46.84% | 77.11% | 40.85% | 95.93% | 29 |
9654 - 53.63% |
1,927,913$ | 23,134,953$ | 18000 | 100 | 71,402,501$ |
71,402,501$ |
4,575,000$ |
26,364,041$ |
71,402,501$ |
26,062,158$ |
21 |
0 |
0$ |
48,736,974$ |
75,977,501$ |
10,977,501$ |
88,000,000$ |
12,022,499$ |
89,459,335$ |
98,757,491$ |
| 25 |  Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 112 | 60 | 38 | 28 | 205 | 95832 | 73222 | 32000 | 52063 | 15797 | 99.83% | 91.53% | 100.00% | 81.35% | 98.73% | 25 |
16807 - 93.37% |
1,906,628$ | 30,506,046$ | 18000 | 100 | 85,667,214$ |
85,667,214$ |
0$ |
29,487,654$ |
85,667,214$ |
28,109,529$ |
22 |
0 |
0$ |
61,723,791$ |
85,667,214$ |
20,667,214$ |
88,000,000$ |
2,332,786$ |
91,558,423$ |
79,301,496$ |
| 26 |  Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 75 | 45 | 32 | 220 | 83832 | 62369 | 28000 | 45883 | 13740 | 99.80% | 89.10% | 100.00% | 81.93% | 98.14% | 27 |
16702 - 92.79% |
2,078,618$ | 29,100,645$ | 18000 | 100 | 69,786,943$ |
69,786,943$ |
0$ |
22,661,664$ |
69,786,943$ |
22,005,421$ |
21 |
0 |
0$ |
49,310,250$ |
69,786,943$ |
4,786,943$ |
88,000,000$ |
18,213,057$ |
86,005,972$ |
94,514,485$ |
| 27 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 50 | 40 | 300 | 95809 | 72609 | 32000 | 38349 | 10060 | 99.80% | 90.76% | 100.00% | 59.92% | 62.88% | 25 |
15552 - 86.40% |
1,886,404$ | 30,182,459$ | 18000 | 100 | 63,714,167$ |
63,714,167$ |
6,496,433$ |
22,058,960$ |
63,714,167$ |
20,779,280$ |
23 |
0 |
0$ |
47,460,906$ |
70,210,600$ |
5,210,600$ |
88,000,000$ |
17,789,400$ |
33,899,546$ |
35,171,509$ |
| 28 |  Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 65 | 30 | 300 | 95989 | 73149 | 30215 | 52279 | 10229 | 99.99% | 91.44% | 94.42% | 81.69% | 63.93% | 25 |
16366 - 90.92% |
1,932,159$ | 30,914,544$ | 18000 | 100 | 59,322,331$ |
59,322,331$ |
3,925,000$ |
22,415,670$ |
59,322,331$ |
21,849,677$ |
22 |
1 |
0$ |
43,787,889$ |
63,247,331$ |
-1,752,669$ |
88,000,000$ |
24,752,669$ |
100,047,375$ |
106,112,735$ |
| 29 |  Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 50 | 42 | 200 | 77680 | 59288 | 26000 | 29444 | 12857 | 99.59% | 91.21% | 100.00% | 56.62% | 98.90% | 28 |
15790 - 87.72% |
1,952,656$ | 25,384,524$ | 18000 | 100 | 61,266,665$ |
61,266,665$ |
7,012,500$ |
21,711,824$ |
61,266,665$ |
21,239,324$ |
20 |
2 |
0$ |
43,930,176$ |
68,279,165$ |
3,279,165$ |
88,000,000$ |
19,720,835$ |
29,799,751$ |
41,778,878$ |
| 30 |  Sharks | 7700 | 4100 | 4750 | 2050 | 1400 | 100 | 60 | 45 | 35 | 175 | 111095 | 69700 | 50366 | 34850 | 17799 | 84.87% | 100.00% | 62.37% | 100.00% | 74.79% | 24 |
16695 - 83.47% |
1,867,305$ | 31,744,191$ | 20000 | 100 | 67,184,999$ |
67,184,999$ |
3,500,000$ |
23,063,843$ |
67,184,999$ |
21,423,199$ |
22 |
0 |
0$ |
50,497,824$ |
70,684,999$ |
5,684,999$ |
88,000,000$ |
17,315,001$ |
41,544,696$ |
37,592,191$ |
| 31 |  Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 89948 | 69162 | 30000 | 49637 | 14742 | 99.94% | 92.22% | 100.00% | 82.73% | 98.28% | 26 |
16899 - 93.88% |
1,777,105$ | 26,656,576$ | 18000 | 100 | 69,915,831$ |
69,915,831$ |
1,650,000$ |
23,745,605$ |
69,915,831$ |
23,253,440$ |
24 |
0 |
0$ |
49,299,285$ |
71,565,831$ |
6,565,831$ |
88,000,000$ |
16,434,169$ |
42,425,838$ |
41,240,015$ |
| 32 |  Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 105 | 65 | 40 | 23 | 225 | 89733 | 70515 | 30000 | 51326 | 12467 | 99.70% | 94.02% | 100.00% | 85.54% | 83.11% | 26 |
16936 - 94.09% |
1,855,131$ | 27,826,970$ | 18000 | 100 | 83,008,333$ |
83,008,333$ |
-225,000$ |
27,702,313$ |
83,008,333$ |
27,160,622$ |
19 |
0 |
0$ |
59,998,029$ |
82,783,333$ |
17,783,333$ |
88,000,000$ |
5,216,667$ |
79,152,202$ |
69,265,497$ |
Back to the Top