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 70,600,000$ |
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 | 76,071,143$ |
76,071,143$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
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 | 68,325,444$ |
68,325,444$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
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 | 26,646,111$ |
26,646,111$ |
0$ |
0$ |
0$ |
0$ |
9 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
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 | 71,652,500$ |
71,652,500$ |
0$ |
0$ |
0$ |
0$ |
23 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
135,122,586$ |
135,122,586$ |
| 5 |  Bruins | 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 | 87,725,024$ |
87,725,024$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
83,532,557$ |
83,532,557$ |
| 6 |  Canadiens | 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 | 76,272,612$ |
76,272,612$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
48,812,963$ |
48,812,963$ |
| 7 |  Canucks | 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 | 89,691,667$ |
89,691,667$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
35,156,875$ |
35,156,875$ |
| 8 |  Capitals | 8200 | 4000 | 5000 | 2100 | 1200 | 76 | 74 | 30 | 29 | 163 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20500 | 100 | 78,798,333$ |
78,798,333$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
39,380,483$ |
39,380,483$ |
| 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 | 54,054,997$ |
54,054,997$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
65,158,454$ |
65,158,454$ |
| 10 |  Ducks | 8000 | 4000 | 4500 | 1800 | 1200 | 95 | 85 | 60 | 50 | 225 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 19500 | 100 | 94,161,666$ |
94,161,666$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
100,368,561$ |
100,368,561$ |
| 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 | 65,058,222$ |
65,058,222$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
95,047,598$ |
95,047,598$ |
| 12 |  Flyers | 8200 | 4300 | 5000 | 2000 | 1000 | 250 | 150 | 100 | 90 | 500 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 20500 | 100 | 60,151,500$ |
60,151,500$ |
0$ |
0$ |
0$ |
0$ |
15 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
54,303,466$ |
54,303,466$ |
| 13 |  Golden Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 96 | 84 | 60 | 299 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 83,520,000$ |
83,520,000$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
28,005,180$ |
28,005,180$ |
| 14 |  Hurricanes | 9500 | 5000 | 6000 | 3000 | 1500 | 95 | 59 | 30 | 25 | 195 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 25000 | 100 | 77,209,168$ |
77,209,168$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
72,420,585$ |
72,420,585$ |
| 15 |  Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 65 | 55 | 35 | 220 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 91,894,149$ |
91,894,149$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
38,581,081$ |
38,581,081$ |
| 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 | 46,497,498$ |
46,497,498$ |
5,660,000$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
56,070,282$ |
56,070,282$ |
| 17 |  Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 160 | 100 | 85 | 55 | 333 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 99,290,731$ |
99,290,731$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
50,274,316$ |
50,274,316$ |
| 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 | 86,604,163$ |
86,604,163$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
78,623,758$ |
78,623,758$ |
| 19 |  Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 60 | 18 | 215 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 88,501,631$ |
88,501,631$ |
0$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
95,616,083$ |
95,616,083$ |
| 20 |  Mammoth | 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 | 80,987,500$ |
80,987,500$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
97,304,347$ |
97,304,347$ |
| 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 | 81,569,167$ |
81,569,167$ |
0$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
8,467,635$ |
8,467,635$ |
| 22 |  Oilers | 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 | 83,928,584$ |
83,928,584$ |
0$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
104,292,611$ |
104,292,611$ |
| 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 | 62,049,165$ |
62,049,165$ |
0$ |
0$ |
0$ |
0$ |
24 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
46,779,413$ |
46,779,413$ |
| 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 | 73,191,667$ |
73,191,667$ |
-5,000,000$ |
0$ |
0$ |
0$ |
17 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
102,691,782$ |
102,691,782$ |
| 25 |  Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 112 | 60 | 38 | 28 | 205 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 90,573,504$ |
90,573,504$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
83,798,924$ |
83,798,924$ |
| 26 |  Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 75 | 45 | 32 | 220 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 73,667,874$ |
73,667,874$ |
0$ |
0$ |
0$ |
0$ |
19 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
92,743,730$ |
92,743,730$ |
| 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 | 75,600,000$ |
75,600,000$ |
2,722,500$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
28,117,540$ |
28,117,540$ |
| 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 | 48,839,167$ |
48,839,167$ |
0$ |
0$ |
0$ |
0$ |
14 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
102,397,475$ |
102,397,475$ |
| 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 | 58,866,663$ |
58,866,663$ |
3,465,000$ |
0$ |
0$ |
0$ |
20 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
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 | 36,072,500$ |
36,072,500$ |
0$ |
0$ |
0$ |
0$ |
15 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
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 | 70,200,000$ |
70,200,000$ |
1,650,000$ |
0$ |
0$ |
0$ |
18 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
38,000,977$ |
38,000,977$ |
| 32 |  Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 105 | 65 | 40 | 23 | 225 | 0 | 0 | 0 | 0 | 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 41 |
0 - 0.00% | 0$ | 0$ | 18000 | 100 | 92,908,333$ |
92,908,333$ |
0$ |
0$ |
0$ |
0$ |
21 |
0 |
0$ |
0$ |
0$ |
-70,600,000$ |
95,500,000$ |
95,500,000$ |
75,050,520$ |
75,050,520$ |
Back to the Top