QSHL - Quebec Simulated Hockey League Quebec Simulated Hockey League - Pro Finance

Pro Finance

Show or Hide Column

		Arena 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	Arena Capacity	Team Popularity	Players Total 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 Revenue	Remaining Season Days	Expenses Per Days	Estimated Season Expenses	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	100	60	35	20	200	18000	14822	5934	12000	3000	100.00%	98.81%	98.90%	100.00%	100.00%	38	17919 - 99.55%	1,856,048$	5,568,145$	18000	100	99,285,357$	-4,075,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	102,235,875$	102,235,875$
2	Blackhawks	6000	5000	2000	4000	1000	100	60	35	20	200	18000	14787	6000	12000	3000	100.00%	98.58%	100.00%	100.00%	100.00%	38	17929 - 99.61%	1,856,153$	5,568,458$	18000	100	93,802,230$	0$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	136,949,035$	136,949,035$
3	Blue Jackets	6000	5000	2000	4000	1000	100	60	35	20	200	18000	15000	5935	12000	3000	100.00%	100.00%	98.92%	100.00%	100.00%	38	17978 - 99.88%	1,861,370$	5,584,110$	18000	100	101,176,667$	-4,500,000$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	51,285,535$	51,285,535$
4	Blues	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	76,925,000$	-3,250,000$	0$	0$	0$	23	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	183,179,440$	183,179,440$
5	Bruins	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	87,432,135$	4,675,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	55,807,833$	55,807,833$
6	Canadiens	6000	5000	2000	4000	1000	100	60	35	20	200	18000	15000	6000	11837	2998	100.00%	100.00%	100.00%	98.64%	99.93%	38	17945 - 99.69%	1,860,682$	5,582,047$	18000	100	97,333,333$	-8,500,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	121,567,042$	121,567,042$
7	Canucks	6000	5000	2000	4000	1000	100	60	35	20	200	12000	10000	4000	8000	2000	100.00%	100.00%	100.00%	100.00%	100.00%	39	18000 - 100.00%	1,862,500$	3,725,000$	18000	100	99,455,357$	-4,700,000$	0$	0$	0$	23	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	52,682,622$	52,682,622$
8	Capitals	6000	5000	2000	4000	1000	100	60	35	20	200	17747	14968	5918	11752	3000	98.59%	99.79%	98.63%	97.93%	100.00%	38	17795 - 98.86%	1,845,092$	5,535,275$	18000	100	106,983,333$	-11,980,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	128,021,182$	128,021,182$
9	Devils	6000	5000	2000	4000	1000	100	60	35	20	200	12000	9985	4000	8000	1985	100.00%	99.85%	100.00%	100.00%	99.25%	39	17985 - 99.92%	1,859,595$	3,719,189$	18000	100	98,500,000$	-4,500,000$	0$	0$	0$	23	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	57,366,811$	57,366,811$
10	Ducks	6000	5000	2000	4000	1000	100	60	35	20	200	18000	14792	5853	12000	3000	100.00%	98.61%	97.55%	100.00%	100.00%	38	17882 - 99.34%	1,853,746$	5,561,239$	18000	100	103,868,333$	-10,700,000$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	93,286,971$	93,286,971$
11	Flames	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	65,395,000$	4,700,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	130,216,485$	130,216,485$
12	Flyers	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	86,254,857$	2,750,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	132,865,723$	132,865,723$
13	Golden Knights	6000	5000	2000	4000	1000	100	60	35	25	200	11947	9851	3924	6154	2000	99.56%	98.51%	98.10%	76.93%	100.00%	39	16938 - 94.10%	1,845,328$	3,690,656$	18000	100	104,695,000$	-9,250,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	18,032,931$	18,032,931$
14	Hurricanes	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	76,126,668$	2,425,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	90,987,666$	90,987,666$
15	Islanders	6000	5000	2000	4000	1000	100	60	35	20	200	12000	10000	3978	8000	1935	100.00%	100.00%	99.45%	100.00%	96.75%	39	17957 - 99.76%	1,852,242$	3,704,483$	18000	100	77,613,102$	12,000,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	85,950,925$	85,950,925$
16	Jets	6000	5000	2000	4000	1000	100	60	35	20	200	12000	10000	4000	8000	2000	100.00%	100.00%	100.00%	100.00%	100.00%	39	18000 - 100.00%	1,862,500$	3,725,000$	18000	100	93,175,000$	0$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	43,336,040$	43,336,040$
17	Kings	6000	5000	2000	4000	1000	100	60	35	20	200	11885	9959	4000	8000	2000	99.04%	99.59%	100.00%	100.00%	100.00%	39	17922 - 99.57%	1,852,100$	3,704,200$	18000	100	91,534,714$	3,200,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	62,504,335$	62,504,335$
18	Kraken	6000	5000	2000	4000	1000	100	60	35	25	200	12000	9789	4000	5915	2000	100.00%	97.89%	100.00%	73.94%	100.00%	39	16852 - 93.62%	1,844,036$	3,688,071$	18000	100	101,725,000$	-8,925,000$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	18,034,226$	18,034,226$
19	Lightning	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	92,105,917$	0$	0$	0$	0$	20	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	152,896,680$	152,896,680$
20	Mammoth	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	71,487,500$	11,992,500$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	71,932,540$	71,932,540$
21	Maple Leafs	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	60,813,332$	12,000,000$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	160,008,245$	160,008,245$
22	Oilers	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	80,600,000$	-1,000,000$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	131,778,094$	131,778,094$
23	Panthers	6000	5000	2000	4000	1000	100	60	35	20	200	12000	9810	3959	8000	2000	100.00%	98.10%	98.98%	100.00%	100.00%	39	17885 - 99.36%	1,852,938$	3,705,876$	18000	100	91,071,333$	-2,927,023$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	127,183,082$	127,183,082$
24	Penguins	6000	5000	2000	4000	1000	100	60	35	20	200	11960	10000	3950	7912	1963	99.67%	100.00%	98.75%	98.90%	98.15%	39	17893 - 99.40%	1,851,392$	3,702,784$	18000	100	104,805,832$	-9,125,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	48,117,403$	48,117,403$
25	Predators	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	92,297,897$	-1,447,977$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	100,570,496$	100,570,496$
26	Rangers	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	65,995,355$	9,500,000$	0$	0$	0$	23	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	122,397,710$	122,397,710$
27	Red Wings	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	71,627,042$	1,000,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	113,279,932$	113,279,932$
28	Sabres	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	87,191,666$	1,750,000$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	147,845,273$	147,845,273$
29	Senators	6000	5000	2000	4000	1000	100	60	35	20	200	18000	14862	5866	11859	2959	100.00%	99.08%	97.77%	98.83%	98.63%	38	17849 - 99.16%	1,850,585$	5,551,755$	18000	100	94,917,857$	-3,050,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	141,980,576$	141,980,576$
30	Sharks	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	70,175,000$	6,675,000$	0$	0$	0$	23	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	92,334,619$	92,334,619$
31	Stars	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	69,794,999$	12,000,000$	0$	0$	0$	21	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	95,386,749$	95,386,749$
32	Wild	6000	5000	2000	4000	1000	100	60	35	20	200	0	0	0	0	0	0.00%	0.00%	0.00%	0.00%	0.00%	41	0 - 0.00%	0$	0$	18000	100	75,631,191$	3,262,500$	0$	0$	0$	22	0	0$	0$	4	0$	0$	0$	0$	-70,600,000$	95,500,000$	95,500,000$	163,272,811$	163,272,811$

Back to the Top