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 | 54000 | 41157 | 18000 | 29029 | 7197 | 100.00% | 91.46% | 100.00% | 80.64% | 79.97% | 33 |
16598 - 92.21% |
1,827,303$ | 16,445,731$ | 18000 | 100 | 76,463,643$ |
76,463,643$ |
0$ |
15,958,513$ |
394,142$ |
15,194,581$ |
22 |
1 |
0$ |
64,961,120$ |
76,286,591$ |
5,686,591$ |
95,500,000$ |
19,213,409$ |
25,099,379$ |
23,019,712$ |
| 2 |  Blackhawks | 6000 | 5000 | 2000 | 4000 | 1000 | 200 | 150 | 100 | 90 | 300 | 28763 | 18271 | 11983 | 14400 | 6030 | 53.26% | 40.60% | 66.57% | 40.00% | 67.00% | 33 |
8827 - 49.04% |
2,061,666$ | 18,554,998$ | 18000 | 100 | 94,620,444$ |
94,620,444$ |
0$ |
19,323,174$ |
487,734$ |
19,021,626$ |
20 |
0 |
0$ |
78,300,110$ |
94,620,396$ |
24,020,396$ |
95,500,000$ |
879,604$ |
48,418,599$ |
40,772,894$ |
| 3 |  Blue Jackets | 7825 | 3900 | 4900 | 1900 | 975 | 100 | 60 | 40 | 30 | 225 | 61225 | 35100 | 27458 | 17100 | 8718 | 86.94% | 100.00% | 62.26% | 100.00% | 99.35% | 33 |
16622 - 85.24% |
1,901,332$ | 17,111,988$ | 19500 | 100 | 79,292,362$ |
79,292,362$ |
3,500,000$ |
16,347,684$ |
403,827$ |
15,621,161$ |
22 |
1 |
0$ |
66,939,540$ |
81,714,346$ |
11,114,346$ |
95,500,000$ |
13,785,654$ |
38,383,119$ |
36,815,692$ |
| 4 |  Blues | 7825 | 3900 | 4900 | 1900 | 975 | 200 | 150 | 100 | 90 | 300 | 22400 | 13912 | 13720 | 8014 | 4645 | 40.89% | 50.96% | 40.00% | 60.26% | 68.06% | 35 |
8956 - 45.93% |
2,082,523$ | 14,577,663$ | 19500 | 100 | 76,312,500$ |
76,312,500$ |
0$ |
15,086,277$ |
393,363$ |
14,541,303$ |
23 |
0 |
0$ |
64,464,500$ |
75,512,568$ |
4,912,568$ |
95,500,000$ |
19,987,432$ |
114,646,660$ |
125,832,645$ |
| 5 |  Bruins | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 48000 | 35860 | 16000 | 27324 | 7924 | 100.00% | 89.65% | 100.00% | 85.39% | 99.05% | 34 |
16889 - 93.83% |
1,772,534$ | 14,180,274$ | 18000 | 100 | 95,360,498$ |
95,360,498$ |
0$ |
19,308,331$ |
491,549$ |
19,107,304$ |
20 |
1 |
0$ |
79,600,095$ |
95,297,399$ |
24,697,399$ |
95,500,000$ |
202,601$ |
78,373,415$ |
61,720,562$ |
| 6 |  Canadiens | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 54000 | 41407 | 18000 | 29471 | 8864 | 100.00% | 92.02% | 100.00% | 81.86% | 98.49% | 33 |
16860 - 93.67% |
1,776,088$ | 15,984,793$ | 18000 | 100 | 82,014,277$ |
82,014,277$ |
0$ |
16,688,451$ |
422,754$ |
16,487,406$ |
22 |
0 |
0$ |
68,389,255$ |
82,014,276$ |
11,414,276$ |
95,500,000$ |
13,485,724$ |
48,292,464$ |
41,089,316$ |
| 7 |  Canucks | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 48000 | 38035 | 16000 | 27557 | 7917 | 100.00% | 95.09% | 100.00% | 86.12% | 98.96% | 34 |
17189 - 95.49% |
1,796,990$ | 14,375,918$ | 18000 | 100 | 93,316,667$ |
93,316,667$ |
0$ |
19,764,693$ |
481,014$ |
18,759,546$ |
22 |
0 |
0$ |
80,920,385$ |
93,316,716$ |
22,716,716$ |
95,500,000$ |
2,183,284$ |
29,803,090$ |
12,661,725$ |
| 8 |  Capitals | 8200 | 4000 | 5000 | 2100 | 1200 | 76 | 75 | 29 | 27 | 163 | 70524 | 40000 | 32381 | 21000 | 10626 | 86.00% | 100.00% | 64.76% | 100.00% | 88.55% | 32 |
17453 - 85.14% |
1,685,168$ | 16,851,684$ | 20500 | 100 | 91,568,333$ |
91,568,333$ |
0$ |
18,561,685$ |
472,002$ |
18,183,846$ |
20 |
0 |
0$ |
76,146,230$ |
91,344,156$ |
20,744,156$ |
95,500,000$ |
4,155,844$ |
30,839,028$ |
10,574,654$ |
| 9 |  Devils | 8000 | 4000 | 5000 | 2000 | 1500 | 93 | 70 | 36 | 35 | 160 | 68500 | 40000 | 30818 | 20000 | 10501 | 85.63% | 100.00% | 61.64% | 100.00% | 70.01% | 32 |
16982 - 82.84% |
1,835,716$ | 18,357,158$ | 20500 | 100 | 61,563,332$ |
61,563,332$ |
12,249,999$ |
12,864,006$ |
317,337$ |
12,346,245$ |
23 |
0 |
0$ |
53,400,445$ |
73,783,479$ |
3,183,479$ |
95,500,000$ |
21,716,521$ |
70,762,336$ |
78,243,274$ |
| 10 |  Ducks | 8000 | 4000 | 4500 | 1800 | 1200 | 95 | 85 | 60 | 50 | 225 | 45300 | 23901 | 14741 | 12600 | 7098 | 80.89% | 85.36% | 46.80% | 100.00% | 84.50% | 35 |
14806 - 75.93% |
1,956,795$ | 13,697,563$ | 19500 | 100 | 94,172,500$ |
94,172,500$ |
0$ |
19,278,363$ |
485,425$ |
18,931,575$ |
20 |
0 |
0$ |
79,635,590$ |
94,172,450$ |
23,572,450$ |
95,500,000$ |
1,327,550$ |
94,495,613$ |
85,653,153$ |
| 11 |  Flames | 7450 | 3600 | 4500 | 1800 | 1150 | 177 | 101 | 91 | 50 | 235 | 32352 | 26558 | 16200 | 16200 | 7542 | 48.25% | 81.97% | 40.00% | 100.00% | 72.87% | 33 |
10984 - 59.37% |
2,008,287$ | 18,074,586$ | 18500 | 100 | 66,783,572$ |
66,783,572$ |
0$ |
14,207,638$ |
330,070$ |
13,940,650$ |
22 |
2 |
0$ |
55,252,695$ |
65,101,500$ |
-5,498,500$ |
95,500,000$ |
30,398,500$ |
99,338,241$ |
112,941,161$ |
| 12 |  Flyers | 6000 | 5000 | 2000 | 4000 | 1000 | 250 | 150 | 100 | 90 | 500 | 24889 | 20456 | 12735 | 16000 | 4106 | 41.48% | 40.91% | 63.68% | 40.00% | 41.06% | 32 |
7819 - 43.44% |
2,038,287$ | 20,382,867$ | 18000 | 100 | 84,298,334$ |
84,298,334$ |
-5,000,000$ |
16,815,495$ |
404,115$ |
16,432,236$ |
22 |
1 |
0$ |
68,941,675$ |
74,070,061$ |
3,470,061$ |
95,500,000$ |
21,429,939$ |
106,832,775$ |
105,656,229$ |
| 13 |  Golden Knights | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 96 | 84 | 60 | 299 | 53851 | 26342 | 14294 | 15349 | 5942 | 99.72% | 58.54% | 79.41% | 42.64% | 66.02% | 33 |
12864 - 71.47% |
2,033,221$ | 18,298,987$ | 18000 | 100 | 88,537,500$ |
88,537,500$ |
0$ |
18,231,904$ |
456,379$ |
17,943,607$ |
20 |
0 |
0$ |
74,711,550$ |
88,682,352$ |
18,082,352$ |
95,500,000$ |
6,817,648$ |
27,895,453$ |
22,567,107$ |
| 14 |  Hurricanes | 9500 | 5000 | 6000 | 3000 | 1500 | 95 | 59 | 30 | 25 | 195 | 47101 | 33301 | 22820 | 21000 | 7051 | 70.83% | 95.15% | 54.33% | 100.00% | 67.15% | 35 |
18753 - 75.01% |
1,869,236$ | 13,084,653$ | 25000 | 100 | 80,315,001$ |
80,315,001$ |
565,714$ |
17,509,150$ |
413,995$ |
17,054,293$ |
22 |
1 |
0$ |
67,909,220$ |
81,789,232$ |
11,189,232$ |
95,500,000$ |
13,710,768$ |
62,593,686$ |
62,832,261$ |
| 15 |  Islanders | 6000 | 5000 | 2000 | 4000 | 1000 | 135 | 75 | 65 | 45 | 235 | 38151 | 37296 | 15427 | 18448 | 6682 | 79.48% | 93.24% | 96.42% | 57.65% | 83.53% | 34 |
14501 - 80.56% |
2,057,327$ | 16,458,616$ | 18000 | 100 | 85,819,149$ |
85,819,149$ |
0$ |
18,015,645$ |
442,367$ |
17,805,524$ |
19 |
2 |
0$ |
72,013,155$ |
86,372,409$ |
15,772,409$ |
95,500,000$ |
9,127,591$ |
31,829,156$ |
32,075,087$ |
| 16 |  Jets | 9200 | 4900 | 5600 | 2225 | 1075 | 100 | 60 | 35 | 25 | 200 | 53076 | 36907 | 25794 | 17800 | 8103 | 72.11% | 94.15% | 57.58% | 100.00% | 94.22% | 34 |
17710 - 77.00% |
1,901,387$ | 15,211,094$ | 23000 | 100 | 80,604,999$ |
80,604,999$ |
5,660,000$ |
16,692,288$ |
415,490$ |
16,060,141$ |
23 |
0 |
0$ |
69,546,175$ |
86,121,091$ |
15,521,091$ |
95,500,000$ |
9,378,909$ |
54,534,749$ |
52,337,984$ |
| 17 |  Kings | 6000 | 5000 | 2000 | 4000 | 1000 | 160 | 100 | 85 | 55 | 333 | 25089 | 16824 | 8968 | 11176 | 3765 | 69.69% | 56.08% | 74.73% | 46.57% | 62.75% | 36 |
10970 - 60.95% |
2,012,442$ | 12,074,650$ | 18000 | 100 | 94,748,189$ |
94,748,189$ |
0$ |
19,345,926$ |
488,393$ |
18,986,270$ |
20 |
0 |
0$ |
78,416,980$ |
94,687,185$ |
24,087,185$ |
95,500,000$ |
812,815$ |
43,082,649$ |
39,531,797$ |
| 18 |  Kraken | 5750 | 4750 | 3750 | 2750 | 1000 | 125 | 75 | 50 | 45 | 250 | 36637 | 31507 | 20904 | 16231 | 5500 | 91.02% | 94.76% | 79.63% | 84.32% | 78.57% | 35 |
15826 - 87.92% |
2,090,743$ | 14,635,204$ | 18000 | 100 | 89,857,998$ |
89,857,998$ |
0$ |
19,268,048$ |
463,186$ |
18,246,540$ |
20 |
0 |
0$ |
80,423,300$ |
90,040,370$ |
19,440,370$ |
95,500,000$ |
5,459,630$ |
73,469,418$ |
69,701,843$ |
| 19 |  Lightning | 6000 | 5000 | 2000 | 4000 | 1000 | 125 | 75 | 60 | 18 | 215 | 40918 | 35322 | 15923 | 29226 | 7885 | 85.25% | 88.31% | 99.52% | 91.33% | 98.56% | 34 |
16159 - 89.77% |
1,982,988$ | 15,863,902$ | 18000 | 100 | 89,061,631$ |
89,061,631$ |
0$ |
18,023,077$ |
459,081$ |
17,572,823$ |
20 |
0 |
0$ |
77,222,550$ |
88,730,378$ |
18,130,378$ |
95,500,000$ |
6,769,622$ |
92,954,551$ |
85,826,593$ |
| 20 |  Mammoth | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 36000 | 27375 | 12000 | 21409 | 5960 | 100.00% | 91.25% | 100.00% | 89.20% | 99.33% | 36 |
17124 - 95.13% |
1,785,850$ | 10,715,100$ | 18000 | 100 | 89,774,999$ |
89,774,999$ |
1,573,454$ |
18,286,345$ |
462,758$ |
17,826,543$ |
21 |
0 |
0$ |
76,350,210$ |
91,127,487$ |
20,527,487$ |
95,500,000$ |
4,372,513$ |
66,252,470$ |
56,955,194$ |
| 21 |  Maple Leafs | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 54000 | 40954 | 18000 | 29272 | 8945 | 100.00% | 91.01% | 100.00% | 81.31% | 99.39% | 33 |
16797 - 93.32% |
1,773,518$ | 15,961,658$ | 18000 | 100 | 88,534,623$ |
88,534,623$ |
0$ |
17,589,441$ |
456,364$ |
17,297,674$ |
23 |
0 |
0$ |
72,474,435$ |
88,034,094$ |
17,434,094$ |
95,500,000$ |
7,465,906$ |
22,324,065$ |
11,017,451$ |
| 22 |  Oilers | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 53981 | 40563 | 18000 | 29932 | 8855 | 99.96% | 90.14% | 100.00% | 83.14% | 98.39% | 33 |
16815 - 93.41% |
1,769,190$ | 15,922,712$ | 18000 | 100 | 96,028,583$ |
96,028,583$ |
-3,500,000$ |
19,550,669$ |
494,993$ |
18,887,007$ |
20 |
0 |
0$ |
80,899,305$ |
92,110,922$ |
21,510,922$ |
95,500,000$ |
3,389,078$ |
100,934,307$ |
81,023,292$ |
| 23 |  Panthers | 8000 | 4000 | 5000 | 2000 | 1000 | 100 | 60 | 35 | 25 | 200 | 38452 | 24000 | 19215 | 12000 | 5832 | 80.11% | 100.00% | 64.05% | 100.00% | 97.20% | 36 |
16583 - 82.92% |
1,794,164$ | 10,764,981$ | 20000 | 100 | 80,624,165$ |
80,624,165$ |
0$ |
16,408,977$ |
415,588$ |
16,200,201$ |
23 |
0 |
0$ |
67,852,335$ |
80,616,341$ |
10,016,341$ |
95,500,000$ |
14,883,659$ |
19,689,257$ |
19,231,124$ |
| 24 |  Penguins | 8200 | 4300 | 5000 | 2000 | 1000 | 200 | 120 | 80 | 60 | 200 | 26400 | 18894 | 16000 | 13374 | 7853 | 40.24% | 54.92% | 40.00% | 83.59% | 98.16% | 34 |
10315 - 50.32% |
2,030,058$ | 16,240,464$ | 20500 | 100 | 83,189,000$ |
83,189,000$ |
0$ |
17,525,610$ |
428,809$ |
16,457,317$ |
23 |
0 |
0$ |
71,660,685$ |
82,922,712$ |
12,322,712$ |
95,500,000$ |
12,577,288$ |
53,276,405$ |
53,004,432$ |
| 25 |  Predators | 6000 | 5000 | 2000 | 4000 | 1000 | 112 | 60 | 38 | 28 | 205 | 60000 | 47931 | 20000 | 34009 | 10000 | 100.00% | 95.86% | 100.00% | 85.02% | 100.00% | 32 |
17194 - 95.52% |
1,936,926$ | 19,369,263$ | 18000 | 100 | 92,623,504$ |
92,623,504$ |
0$ |
19,464,510$ |
477,441$ |
18,620,199$ |
21 |
0 |
0$ |
79,160,825$ |
92,623,554$ |
22,023,554$ |
95,500,000$ |
2,876,446$ |
78,545,405$ |
63,910,552$ |
| 26 |  Rangers | 6000 | 5000 | 2000 | 4000 | 1000 | 115 | 75 | 45 | 32 | 220 | 60000 | 45052 | 20000 | 31901 | 9886 | 100.00% | 90.10% | 100.00% | 79.75% | 98.86% | 32 |
16684 - 92.69% |
2,084,325$ | 20,843,246$ | 18000 | 100 | 87,192,872$ |
87,192,872$ |
0$ |
17,739,291$ |
449,448$ |
17,203,470$ |
21 |
0 |
0$ |
72,642,765$ |
86,867,910$ |
16,267,910$ |
95,500,000$ |
8,632,090$ |
76,198,529$ |
72,461,953$ |
| 27 |  Red Wings | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 50 | 40 | 300 | 60000 | 45383 | 20000 | 26024 | 6673 | 100.00% | 90.77% | 100.00% | 65.06% | 66.73% | 32 |
15808 - 87.82% |
1,916,852$ | 19,168,519$ | 18000 | 100 | 82,349,167$ |
82,349,167$ |
2,722,500$ |
16,988,157$ |
424,480$ |
16,140,284$ |
23 |
0 |
0$ |
71,057,425$ |
84,657,184$ |
14,057,184$ |
95,500,000$ |
10,842,816$ |
30,425,675$ |
22,896,263$ |
| 28 |  Sabres | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 70 | 65 | 30 | 300 | 48000 | 37563 | 15756 | 26390 | 5151 | 100.00% | 93.91% | 98.48% | 82.47% | 64.39% | 34 |
16608 - 92.26% |
1,955,787$ | 15,646,297$ | 18000 | 100 | 83,797,123$ |
83,797,123$ |
0$ |
17,016,436$ |
431,944$ |
16,622,388$ |
22 |
0 |
0$ |
70,960,705$ |
83,573,708$ |
12,973,708$ |
95,500,000$ |
11,926,292$ |
86,981,502$ |
84,903,641$ |
| 29 |  Senators | 6000 | 5000 | 2000 | 4000 | 1000 | 110 | 65 | 50 | 42 | 200 | 41870 | 32609 | 14000 | 17035 | 6967 | 99.69% | 93.17% | 100.00% | 60.84% | 99.53% | 35 |
16069 - 89.27% |
1,974,932$ | 13,824,526$ | 18000 | 100 | 89,748,332$ |
89,748,332$ |
3,465,000$ |
18,260,522$ |
462,620$ |
17,866,647$ |
23 |
0 |
0$ |
77,226,580$ |
93,037,747$ |
22,437,747$ |
95,500,000$ |
2,462,253$ |
23,755,733$ |
17,314,283$ |
| 30 |  Sharks | 7700 | 4100 | 4750 | 2050 | 1400 | 100 | 60 | 45 | 35 | 175 | 52354 | 32800 | 24093 | 16400 | 8526 | 84.99% | 100.00% | 63.40% | 100.00% | 76.13% | 34 |
16772 - 83.86% |
1,876,596$ | 15,012,770$ | 20000 | 100 | 77,725,000$ |
77,725,000$ |
0$ |
16,355,275$ |
400,644$ |
15,122,281$ |
21 |
2 |
0$ |
69,463,250$ |
77,222,101$ |
6,622,101$ |
95,500,000$ |
18,277,899$ |
29,392,239$ |
26,429,882$ |
| 31 |  Stars | 6000 | 5000 | 2000 | 4000 | 1000 | 100 | 60 | 35 | 25 | 200 | 54000 | 42246 | 18000 | 30690 | 8860 | 100.00% | 93.88% | 100.00% | 85.25% | 98.44% | 33 |
17088 - 94.94% |
1,788,979$ | 16,100,814$ | 18000 | 100 | 88,185,000$ |
88,185,000$ |
1,650,000$ |
18,100,351$ |
454,562$ |
17,894,282$ |
22 |
0 |
0$ |
73,099,240$ |
90,001,392$ |
19,401,392$ |
95,500,000$ |
5,498,608$ |
18,276,719$ |
6,865,098$ |
| 32 |  Wild | 6000 | 5000 | 2000 | 4000 | 1000 | 105 | 65 | 40 | 23 | 225 | 36000 | 27332 | 12000 | 21427 | 5729 | 100.00% | 91.11% | 100.00% | 89.28% | 95.48% | 36 |
17081 - 94.90% |
1,889,453$ | 11,336,718$ | 18000 | 100 | 93,883,332$ |
93,883,332$ |
0$ |
18,703,363$ |
483,935$ |
18,260,320$ |
22 |
0 |
0$ |
80,016,890$ |
93,270,245$ |
22,670,245$ |
95,500,000$ |
2,229,755$ |
55,791,595$ |
46,625,603$ |
Back to the Top