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 76,900,000$	Maximum Salary Cap	Available Salary Cap	Current Bank Account	Projected Bank Account
1	Avalanche	6000	5000	2000	4000	1000	100	60	35	20	200	26998	24564	9470	19036	4785	89.99%	98.26%	94.70%	95.18%	95.70%	37	16971 - 94.28%	1,741,158$	8,705,788$	18000	100	103,887,500$	0$	12,915,742$	103,887,500$	12,915,742$	20	0	0$	64,422,831$	162	561,554$	90,971,748$	91,212,282$	103,887,500$	26,987,500$	104,000,000$	112,500$	105,441,559$	78,652,108$
2	Blackhawks	6000	5000	2000	4000	1000	100	60	35	20	200	28058	23548	9163	18906	4578	93.53%	94.19%	91.63%	94.53%	91.56%	37	16851 - 93.61%	1,738,265$	8,691,327$	18000	100	94,911,337$	0$	12,100,727$	94,911,337$	12,100,727$	20	0	0$	64,315,820$	162	513,034$	83,111,508$	83,362,990$	94,911,337$	18,011,337$	104,000,000$	9,088,663$	150,269,779$	131,222,609$
3	Blue Jackets	6000	5000	2000	4000	1000	100	60	35	20	200	34986	27923	11688	23317	5741	97.18%	93.08%	97.40%	97.15%	95.68%	36	17276 - 95.98%	1,787,404$	10,724,425$	18000	100	101,376,667$	0$	12,642,100$	101,376,667$	12,642,100$	20	0	0$	64,346,550$	162	547,982$	88,773,084$	88,999,772$	101,376,667$	24,476,667$	104,000,000$	2,623,333$	53,059,923$	28,406,701$
4	Blues	6000	5000	2000	4000	1000	100	60	35	20	200	17943	14278	5643	10574	2618	99.68%	95.19%	94.05%	88.12%	87.27%	39	17019 - 94.55%	1,779,837$	5,339,512$	18000	100	94,180,775$	0$	12,025,481$	94,180,775$	12,025,481$	23	0	0$	69,413,656$	162	509,085$	82,471,770$	82,739,191$	94,180,775$	17,280,775$	104,000,000$	9,819,225$	176,454,744$	163,129,209$
5	Bruins	6000	5000	2000	4000	1000	100	60	35	20	200	22040	18799	7530	14932	3709	91.83%	93.99%	94.13%	93.33%	92.73%	38	16753 - 93.07%	1,726,884$	6,907,535$	18000	100	100,972,613$	0$	12,553,354$	100,972,613$	12,553,354$	20	0	0$	65,621,582$	162	545,798$	88,419,276$	88,644,032$	100,972,613$	24,072,613$	104,000,000$	3,027,387$	50,129,906$	27,107,456$
6	Canadiens	6000	5000	2000	4000	1000	100	60	35	20	200	33641	28078	11567	22397	5640	93.45%	93.59%	96.39%	93.32%	94.00%	36	16887 - 93.82%	1,745,675$	10,474,052$	18000	100	101,325,000$	0$	12,597,169$	101,325,000$	12,597,169$	22	0	0$	62,844,312$	162	547,703$	88,727,886$	88,999,493$	101,325,000$	24,425,000$	104,000,000$	2,675,000$	136,167,624$	110,012,443$
7	Canucks	6000	5000	2000	4000	1000	100	60	35	20	200	22619	19473	7747	15450	3725	94.25%	97.37%	96.84%	96.56%	93.13%	38	17254 - 95.85%	1,771,396$	7,085,583$	18000	100	100,867,500$	0$	12,540,290$	100,867,500$	12,540,290$	20	0	0$	67,313,038$	162	545,230$	88,327,260$	88,547,991$	100,867,500$	23,967,500$	104,000,000$	3,132,500$	47,196,382$	25,961,429$
8	Capitals	6000	5000	2000	4000	1000	100	60	35	20	200	33299	29068	11685	23025	5495	92.50%	96.89%	97.38%	95.94%	91.58%	36	17095 - 94.97%	1,748,876$	10,493,258$	18000	100	102,625,000$	0$	12,758,790$	102,625,000$	12,758,790$	20	0	0$	62,959,548$	162	554,730$	89,866,260$	90,077,975$	102,625,000$	25,725,000$	104,000,000$	1,375,000$	135,037,905$	107,919,478$
9	Devils	6000	5000	2000	4000	1000	100	60	35	20	200	33958	29320	11486	22102	5839	94.33%	97.73%	95.72%	92.09%	97.32%	36	17118 - 95.10%	1,779,768$	10,678,605$	18000	100	96,441,667$	0$	11,909,634$	96,441,667$	11,909,634$	22	0	0$	64,071,630$	162	521,306$	84,451,572$	84,675,523$	96,441,667$	19,541,667$	104,000,000$	7,558,333$	57,965,785$	37,361,892$
10	Ducks	6000	5000	2000	4000	1000	100	60	35	20	200	21453	18233	7483	15434	3608	89.39%	91.16%	93.54%	96.46%	90.20%	38	16553 - 91.96%	1,687,971$	6,751,883$	18000	100	98,829,000$	0$	12,286,853$	98,829,000$	12,286,853$	20	0	0$	64,142,888$	162	534,211$	86,542,182$	86,773,861$	98,829,000$	21,929,000$	104,000,000$	5,171,000$	91,443,904$	68,812,931$
11	Flames	6000	5000	2000	4000	1000	100	60	35	20	200	23088	19532	7500	14661	3727	96.20%	97.66%	93.75%	91.63%	93.18%	38	17127 - 95.15%	1,781,235$	7,124,941$	18000	100	76,962,499$	0$	9,568,322$	76,962,499$	9,568,322$	20	0	0$	67,686,940$	162	416,014$	67,394,268$	67,615,804$	76,962,499$	62,499$	104,000,000$	27,037,501$	127,741,456$	127,812,592$
12	Flyers	6000	5000	2000	4000	1000	100	60	35	20	200	32672	28024	11403	23007	5488	90.76%	93.41%	95.03%	95.86%	91.47%	36	16766 - 93.14%	1,714,862$	10,289,174$	18000	100	91,433,334$	0$	11,367,382$	91,433,334$	11,367,382$	20	0	0$	61,735,044$	162	494,234$	80,065,908$	80,333,007$	91,433,334$	14,533,334$	104,000,000$	12,566,666$	131,749,368$	113,151,405$
13	Golden Knights	6000	5000	2000	4000	1000	100	60	35	25	200	39734	32748	13403	18020	6856	94.60%	93.57%	95.74%	64.36%	97.94%	35	15823 - 87.91%	1,751,620$	12,261,337$	18000	100	103,661,666$	0$	12,887,659$	103,661,666$	12,887,659$	20	0	0$	61,306,685$	162	560,333$	90,773,946$	90,934,624$	103,661,666$	26,761,666$	104,000,000$	338,334$	26,781,904$	-2,846,035$
14	Hurricanes	6000	5000	2000	4000	1000	100	60	35	20	200	22532	18883	7484	14768	3775	93.88%	94.42%	93.55%	92.30%	94.38%	38	16861 - 93.67%	1,750,184$	7,000,735$	18000	100	78,701,250$	0$	9,784,476$	78,701,250$	9,784,476$	23	0	0$	66,506,982$	162	425,412$	68,916,744$	69,081,125$	78,701,250$	1,801,250$	104,000,000$	25,298,750$	88,180,442$	85,606,299$
15	Islanders	6000	5000	2000	4000	1000	100	60	35	20	200	28858	23189	9330	18949	4632	96.19%	92.76%	93.30%	94.75%	92.64%	37	16992 - 94.40%	1,760,903$	8,804,515$	18000	100	103,949,352$	0$	12,913,695$	103,949,352$	12,913,695$	20	0	0$	65,153,411$	162	561,888$	91,025,856$	91,253,832$	103,949,352$	27,049,352$	104,000,000$	50,648$	83,671,588$	57,571,167$
16	Jets	6000	5000	2000	4000	1000	100	60	35	20	200	27542	23406	9437	18874	4888	91.81%	93.62%	94.37%	94.37%	97.76%	37	16829 - 93.50%	1,741,493$	8,707,463$	18000	100	102,776,000$	0$	12,821,878$	102,776,000$	12,821,878$	22	0	0$	64,435,226$	162	555,546$	89,998,452$	90,403,206$	102,776,000$	25,876,000$	104,000,000$	1,224,000$	39,163,975$	13,195,995$
17	Kings	6000	5000	2000	4000	1000	100	60	35	20	200	16436	14502	5749	11634	2782	91.31%	96.68%	95.82%	96.95%	92.73%	39	17034 - 94.64%	1,740,328$	5,220,983$	18000	100	103,149,216$	0$	12,855,030$	103,149,216$	12,855,030$	20	0	0$	67,872,779$	162	557,563$	90,325,206$	90,530,803$	103,149,216$	26,249,216$	104,000,000$	850,784$	54,840,687$	32,182,663$
18	Kraken	6000	5000	2000	4000	1000	100	60	35	25	200	17083	14808	5668	7702	2836	94.91%	98.72%	94.47%	64.18%	94.53%	39	16032 - 89.07%	1,765,605$	5,296,816$	18000	100	103,037,500$	0$	12,810,057$	103,037,500$	12,810,057$	20	0	0$	68,858,608$	162	556,959$	90,227,358$	90,449,055$	103,037,500$	26,137,500$	104,000,000$	962,500$	10,489,734$	-11,100,713$
19	Lightning	6000	5000	2000	4000	1000	100	60	35	20	200	27455	23175	9607	18511	4874	91.52%	92.70%	96.07%	92.55%	97.48%	37	16724 - 92.91%	1,733,545$	8,667,724$	18000	100	96,540,000$	0$	12,008,490$	96,540,000$	12,008,490$	22	0	0$	64,141,158$	162	521,838$	84,537,756$	84,705,196$	96,540,000$	19,640,000$	104,000,000$	7,460,000$	149,532,036$	128,967,998$
20	Mammoth	6000	5000	2000	4000	1000	100	60	35	20	200	22235	19318	7784	15186	3751	92.65%	96.59%	97.30%	94.91%	93.77%	38	17069 - 94.83%	1,754,080$	7,016,320$	18000	100	83,293,333$	0$	10,354,652$	83,293,333$	10,354,652$	23	0	0$	66,655,040$	162	450,234$	72,937,908$	73,190,034$	83,293,333$	6,393,333$	104,000,000$	20,706,667$	68,557,926$	62,022,932$
21	Maple Leafs	6000	5000	2000	4000	1000	100	60	35	20	200	40009	33375	13378	27388	6689	95.26%	95.36%	95.56%	97.81%	95.56%	35	17263 - 95.90%	1,778,888$	12,452,213$	18000	100	81,162,773$	0$	10,217,126$	81,162,773$	10,217,126$	23	0	0$	62,261,065$	162	438,718$	71,072,316$	71,319,451$	81,162,773$	4,262,773$	104,000,000$	22,837,227$	162,208,447$	153,150,061$
22	Oilers	6000	5000	2000	4000	1000	100	60	35	20	200	21884	18498	7600	15183	3856	91.18%	92.49%	95.00%	94.89%	96.40%	38	16755 - 93.08%	1,728,080$	6,912,319$	18000	100	103,224,916$	0$	12,817,837$	103,224,916$	12,817,837$	20	0	0$	65,667,030$	162	557,973$	90,391,626$	90,665,970$	103,224,916$	26,324,916$	104,000,000$	775,084$	125,833,384$	100,834,444$
23	Panthers	6000	5000	2000	4000	1000	100	60	35	20	200	16964	14320	5576	11385	2873	94.24%	95.47%	92.93%	94.88%	95.77%	39	17039 - 94.66%	1,764,686$	5,294,059$	18000	100	102,275,000$	0$	12,581,896$	102,275,000$	12,581,896$	21	0	0$	68,822,767$	162	552,838$	89,559,756$	89,749,092$	102,275,000$	25,375,000$	104,000,000$	1,725,000$	123,592,798$	102,666,473$
24	Penguins	6000	5000	2000	4000	1000	100	60	35	20	200	17102	14519	5723	11831	2803	95.01%	96.79%	95.38%	98.59%	93.43%	39	17326 - 96.26%	1,777,503$	5,332,508$	18000	100	98,697,500$	0$	12,270,500$	98,697,500$	12,270,500$	21	0	0$	69,322,604$	162	533,500$	86,427,000$	86,607,481$	98,697,500$	21,797,500$	104,000,000$	5,302,500$	43,016,128$	25,731,251$
25	Predators	6000	5000	2000	4000	1000	100	60	35	20	200	28107	23723	9610	18992	4601	93.69%	94.89%	96.10%	94.96%	92.02%	37	17007 - 94.48%	1,749,400$	8,747,000$	18000	100	101,994,931$	0$	12,766,533$	101,994,931$	12,766,533$	20	0	0$	64,727,800$	162	551,324$	89,314,488$	89,475,971$	101,994,931$	25,094,931$	104,000,000$	2,005,069$	96,528,758$	71,780,587$
26	Rangers	6000	5000	2000	4000	1000	100	60	35	20	200	35465	27695	11685	22870	5713	98.51%	92.32%	97.38%	95.29%	95.22%	36	17238 - 95.77%	1,792,265$	10,753,591$	18000	100	89,093,332$	0$	11,076,478$	89,093,332$	11,076,478$	22	0	0$	64,521,546$	162	481,586$	78,016,932$	78,433,600$	89,093,332$	12,193,332$	104,000,000$	14,906,668$	122,015,299$	108,103,245$
27	Red Wings	6000	5000	2000	4000	1000	100	60	35	20	200	40542	34316	13450	26321	6422	96.53%	98.05%	96.07%	94.00%	91.74%	35	17293 - 96.07%	1,786,878$	12,508,149$	18000	100	89,097,875$	0$	11,077,030$	89,097,875$	11,077,030$	22	0	0$	62,540,745$	162	481,610$	78,020,820$	78,267,311$	89,097,875$	12,197,875$	104,000,000$	14,902,125$	114,676,006$	98,949,440$
28	Sabres	6000	5000	2000	4000	1000	100	60	35	20	200	33894	28022	10805	22751	5631	94.15%	93.41%	90.04%	94.80%	93.85%	36	16851 - 93.61%	1,745,812$	10,474,872$	18000	100	96,904,166$	0$	12,047,538$	96,904,166$	12,047,538$	21	0	0$	62,849,232$	162	523,806$	84,856,572$	85,020,631$	96,904,166$	20,004,166$	104,000,000$	7,095,834$	146,249,170$	124,077,771$
29	Senators	6000	5000	2000	4000	1000	100	60	35	20	200	28451	23619	9124	18808	4795	94.84%	94.48%	91.24%	94.04%	95.90%	37	16959 - 94.22%	1,763,189$	8,815,944$	18000	100	102,892,857$	0$	12,792,094$	102,892,857$	12,792,094$	20	0	0$	65,237,986$	162	556,178$	90,100,836$	90,277,453$	102,892,857$	25,992,857$	104,000,000$	1,107,143$	137,979,231$	112,939,764$
30	Sharks	6000	5000	2000	4000	1000	100	60	35	20	200	23076	19558	7681	14973	3798	96.15%	97.79%	96.01%	93.58%	94.95%	38	17272 - 95.95%	1,791,343$	7,165,372$	18000	100	99,642,500$	0$	12,387,984$	99,642,500$	12,387,984$	22	0	0$	68,071,034$	162	538,608$	87,254,496$	87,608,696$	99,642,500$	22,742,500$	104,000,000$	4,357,500$	87,061,407$	67,523,745$
31	Stars	6000	5000	2000	4000	1000	100	60	35	20	200	22559	18695	7062	15223	3678	94.00%	93.48%	88.28%	95.14%	91.95%	38	16804 - 93.36%	1,737,649$	6,950,596$	18000	100	85,664,874$	0$	10,343,467$	85,664,874$	10,343,467$	22	0	0$	66,030,662$	162	463,053$	75,014,586$	75,259,950$	85,664,874$	8,764,874$	104,000,000$	18,335,126$	91,959,354$	82,730,066$
32	Wild	6000	5000	2000	4000	1000	100	60	35	20	200	22270	18811	7708	14910	3617	92.79%	94.06%	96.35%	93.19%	90.43%	38	16829 - 93.49%	1,731,023$	6,924,090$	18000	100	77,798,690$	0$	9,672,259$	77,798,690$	9,672,259$	21	0	0$	65,778,855$	162	420,533$	68,126,346$	68,483,444$	77,798,690$	898,690$	104,000,000$	26,201,310$	160,473,628$	157,769,039$

Back to the Top