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

Pro Finance

Arena Capacity Ticket Price Attendance Attendance PCT Income Expenses Estimate Team Total Estimate
# Team Level1Level2Level3Level4LuxuryLevel1Level2Level3Level4LuxuryLevel1Level2Level3Level4LuxuryLevel1Level2Level3Level4Luxury Home Games Left Average Attendance - % Average Income per Game Year to Date Revenue Arena Capacity Team Popularity Players Total Salaries Special Salary Cap ValueYear To Date Expenses Salary Cap Per Days Salary Cap To Date Players In Salary Cap Players Out of Salary Cap Luxury Taxe TotalEstimated Season Revenue Remaining Season Days Expenses Per Days Estimated Season Expenses Estimated Season ExpensesEstimated Season Salary CapOver Minimum Salary Cap of 65,000,000$ Maximum Salary CapAvailable Salary CapCurrent Bank AccountProjected Bank Account
1Avalanche60005000200040001000100603520200157515134255528811062982662893.76%95.90%94.43%94.91%95.10%13 17056 - 94.76% 1,761,882$49,332,705$1800010091,150,000$ -2,400,000$ 59,929,204$ 91,150,000$ 59,929,204$ 23 0 0$ 22,904,470$ 61 465,051$ 28,368,111$ 28,443,011$ 88,750,000$ 23,750,000$ 88,000,000$ -750,000$ 118,561,917$ 113,023,376$
2Blackhawks60005000200040001000100603520200158598132191525631059022644294.40%94.42%93.86%94.56%94.44%13 16989 - 94.38% 1,758,062$49,225,736$1800010087,152,230$ 0$ 60,028,290$ 87,152,230$ 60,028,290$ 20 0 0$ 22,854,806$ 61 444,654$ 27,123,894$ 27,189,644$ 87,152,230$ 22,152,230$ 88,000,000$ 847,770$ 142,830,275$ 138,495,437$
3Blue Jackets60005000200040001000100603520200154050125078517191010332572895.09%92.65%95.78%93.55%95.29%14 16948 - 94.16% 1,759,641$47,510,299$1800010085,850,000$ 0$ 58,581,878$ 85,850,000$ 58,581,878$ 22 0 0$ 24,634,970$ 61 438,010$ 26,718,610$ 26,779,410$ 85,850,000$ 20,850,000$ 88,000,000$ 2,150,000$ 66,172,913$ 64,028,473$
4Blues60005000200040001000100603520200158721131510519151054592605794.48%93.94%92.71%94.16%93.06%13 16917 - 93.98% 1,750,766$49,021,453$1800010073,965,000$ -500,000$ 45,915,623$ 73,965,000$ 45,915,623$ 23 0 0$ 22,759,960$ 61 377,372$ 23,019,692$ 23,129,392$ 73,465,000$ 8,465,000$ 88,000,000$ 14,535,000$ 188,772,703$ 188,403,271$
5Bruins60005000200040001000100603520200171558141813566561125232813195.31%94.54%94.43%93.77%93.77%11 17023 - 94.57% 1,764,369$52,931,060$1800010089,476,667$ -1,750,000$ 59,952,997$ 89,476,667$ 59,952,997$ 21 0 0$ 19,408,055$ 61 456,514$ 27,847,354$ 27,912,504$ 87,726,667$ 22,726,667$ 88,000,000$ 273,333$ 79,825,569$ 71,321,120$
6Canadiens60005000200040001000100603520200165799136683550861109812712795.29%94.26%94.98%95.67%93.54%12 17092 - 94.96% 1,765,080$51,187,326$1800010076,575,000$ 1,750,000$ 54,878,855$ 76,575,000$ 54,878,855$ 23 0 0$ 21,180,962$ 61 390,689$ 23,832,029$ 23,902,479$ 78,325,000$ 13,325,000$ 88,000,000$ 9,675,000$ 137,672,750$ 134,951,233$
7Canucks60005000200040001000100603520200155562132072534591053812648392.60%94.34%95.46%94.09%94.58%13 16891 - 93.84% 1,743,077$48,806,146$1800010080,816,191$ 5,500,000$ 59,125,583$ 80,816,191$ 59,125,583$ 22 0 0$ 22,659,996$ 61 412,328$ 25,152,008$ 25,213,708$ 86,316,191$ 21,316,191$ 88,000,000$ 1,683,809$ 74,572,549$ 72,018,837$
8Capitals60005000200040001000100603520200153254129037513591027682550394.60%95.58%95.11%95.16%94.46%14 17108 - 95.05% 1,767,093$47,711,506$1800010099,825,000$ -11,862,500$ 60,634,178$ 99,825,000$ 60,634,178$ 20 0 0$ 24,739,299$ 61 509,311$ 31,067,971$ 31,131,871$ 87,962,500$ 22,962,500$ 88,000,000$ 37,500$ 131,434,911$ 125,042,339$
9Devils60005000200040001000100603520200161110131662529931051562700295.90%94.04%94.63%93.89%96.44%13 17069 - 94.83% 1,775,707$49,719,805$1800010096,103,125$ -9,000,000$ 59,841,430$ 96,103,125$ 59,841,430$ 21 0 0$ 23,084,195$ 61 490,322$ 29,909,642$ 29,988,392$ 87,103,125$ 22,103,125$ 88,000,000$ 896,875$ 74,456,890$ 67,552,693$
10Ducks60005000200040001000100603520200154764127275500611040152545395.53%94.28%92.71%96.31%94.27%14 17095 - 94.97% 1,767,909$47,733,541$1800010084,900,834$ 0$ 60,094,646$ 84,900,834$ 60,094,646$ 20 0 0$ 24,750,725$ 61 433,168$ 26,423,248$ 26,504,098$ 84,900,834$ 19,900,834$ 88,000,000$ 3,099,166$ 111,988,020$ 110,234,647$
11Flames60005000200040001000100603520200168942140233556791147362802893.86%93.49%92.80%95.61%93.43%11 16921 - 94.00% 1,746,144$52,384,324$1800010073,025,000$ 0$ 48,753,299$ 73,025,000$ 48,753,299$ 20 0 0$ 19,207,585$ 61 372,577$ 22,727,197$ 22,778,547$ 73,025,000$ 8,025,000$ 88,000,000$ 14,975,000$ 134,710,628$ 131,139,666$
12Flyers60005000200040001000100603520200153172127419517941020602566194.55%94.38%95.91%94.50%95.04%14 17041 - 94.67% 1,763,086$47,603,313$1800010087,985,714$ 0$ 58,340,713$ 87,985,714$ 58,340,713$ 21 0 0$ 24,683,199$ 61 448,907$ 27,383,327$ 27,458,327$ 87,985,714$ 22,985,714$ 88,000,000$ 14,286$ 138,015,597$ 135,240,469$
13Golden Knights6000500020004000100010060352520015802113142452982703352635894.06%93.87%94.61%62.80%94.14%13 15683 - 87.13% 1,733,290$48,532,109$1800010092,075,833$ -5,500,000$ 59,002,842$ 92,075,833$ 59,002,842$ 20 0 0$ 22,532,765$ 61 469,775$ 28,656,275$ 28,734,425$ 86,575,833$ 21,575,833$ 88,000,000$ 1,424,167$ 21,869,886$ 15,668,226$
14Hockey Club60005000200040001000100603520200154278126707500531008162558395.23%93.86%92.69%93.35%94.75%14 16942 - 94.12% 1,761,235$47,553,344$1800010082,369,167$ 1,750,000$ 58,897,572$ 82,369,167$ 58,897,572$ 23 0 0$ 24,657,289$ 61 420,251$ 25,635,311$ 25,726,161$ 84,119,167$ 19,119,167$ 88,000,000$ 3,880,833$ 87,246,228$ 86,177,356$
15Hurricanes60005000200040001000100603520200160755131218533561061522656995.69%93.73%95.28%94.78%94.89%13 17073 - 94.85% 1,769,528$49,546,791$1800010073,262,500$ 0$ 50,999,417$ 73,262,500$ 50,999,417$ 20 0 0$ 23,003,867$ 61 373,788$ 22,801,068$ 22,868,768$ 73,262,500$ 8,262,500$ 88,000,000$ 14,737,500$ 97,118,353$ 97,253,452$
16Islanders6000500020004000100010060352020014717912203549631990842431194.35%93.87%95.44%95.27%93.50%15 17009 - 94.50% 1,754,817$45,625,237$1800010090,172,857$ -2,750,000$ 60,037,759$ 90,172,857$ 60,037,759$ 20 0 0$ 26,322,252$ 61 460,066$ 28,064,026$ 28,143,326$ 87,422,857$ 22,422,857$ 88,000,000$ 577,143$ 95,539,922$ 93,718,848$
17Jets60005000200040001000100603520200170431142010559331109722807794.68%94.67%93.22%92.48%93.59%11 16914 - 93.97% 1,756,024$52,680,730$1800010086,936,667$ 0$ 59,553,406$ 86,936,667$ 59,553,406$ 20 0 0$ 19,316,268$ 61 443,554$ 27,056,794$ 27,162,894$ 86,936,667$ 21,936,667$ 88,000,000$ 1,063,333$ 61,625,293$ 53,778,667$
18Kings6000500020004000100010060352020013285610828242945873642117296.27%94.16%93.36%94.96%92.05%18 17070 - 94.84% 1,766,445$40,628,240$1800010064,054,625$ 2,500,000$ 45,809,091$ 64,054,625$ 45,809,091$ 23 0 0$ 31,796,014$ 61 326,809$ 19,935,349$ 20,002,949$ 66,554,625$ 1,554,625$ 88,000,000$ 21,445,375$ 66,823,680$ 78,616,745$
19Kraken6000500020004000100010060352520017689514771959214790412908795.10%95.30%95.51%63.74%93.83%10 15870 - 88.16% 1,750,440$54,263,644$1800010091,850,000$ -7,725,000$ 59,724,078$ 91,850,000$ 59,724,078$ 20 0 0$ 17,504,401$ 61 468,622$ 28,585,942$ 28,643,392$ 84,125,000$ 19,125,000$ 88,000,000$ 3,875,000$ 11,564,868$ 425,877$
20Lightning60005000200040001000100603520200154472126451516391014162557595.35%93.67%95.63%93.90%94.72%14 17020 - 94.56% 1,765,095$47,657,568$1800010086,184,567$ 0$ 59,160,958$ 86,184,567$ 59,160,958$ 20 0 0$ 24,711,332$ 61 439,717$ 26,822,737$ 26,881,837$ 86,184,567$ 21,184,567$ 88,000,000$ 1,815,433$ 165,231,563$ 163,061,058$
21Maple Leafs60005000200040001000100603520200170856142404562991122372819394.92%94.94%93.83%93.53%93.98%11 17000 - 94.44% 1,762,354$52,870,629$1800010063,426,947$ 6,350,000$ 47,740,000$ 63,426,947$ 47,740,000$ 23 0 0$ 19,385,897$ 61 323,607$ 19,740,027$ 19,809,127$ 69,776,947$ 4,776,947$ 88,000,000$ 18,223,053$ 160,239,413$ 159,816,183$
22Oilers60005000200040001000100603520200170043141558571031108222828094.47%94.37%95.17%92.35%94.27%11 16927 - 94.04% 1,756,652$52,699,547$1800010073,557,482$ 0$ 50,389,384$ 73,557,482$ 50,389,384$ 23 0 0$ 19,323,167$ 61 375,293$ 22,892,873$ 22,967,623$ 73,557,482$ 8,557,482$ 88,000,000$ 14,442,518$ 142,983,244$ 139,338,788$
23Panthers60005000200040001000100603520200159004134388527671058502629494.65%95.99%94.23%94.51%93.91%13 17082 - 94.90% 1,765,987$49,447,624$1800010087,450,000$ -1,750,000$ 58,828,937$ 87,450,000$ 58,828,937$ 22 0 0$ 22,957,825$ 61 446,173$ 27,216,553$ 27,264,553$ 85,700,000$ 20,700,000$ 88,000,000$ 2,300,000$ 127,608,927$ 123,302,199$
24Penguins60005000200040001000100603520200154233126734503071009952522995.21%93.88%93.16%93.51%93.44%14 16944 - 94.14% 1,757,857$47,462,139$1800010084,266,666$ -2,500,000$ 56,521,394$ 84,266,666$ 56,521,394$ 22 0 0$ 24,609,998$ 61 429,932$ 26,225,852$ 26,295,402$ 81,766,666$ 16,766,666$ 88,000,000$ 6,233,334$ 72,627,859$ 70,942,455$
25Predators6000500020004000100010060352020014916212340249276975732519495.62%94.92%94.76%93.82%96.90%15 17100 - 95.00% 1,778,558$46,242,506$1800010080,342,569$ 5,900,000$ 59,781,669$ 80,342,569$ 59,781,669$ 20 0 0$ 26,678,369$ 61 409,911$ 25,004,571$ 25,068,021$ 86,242,569$ 21,242,569$ 88,000,000$ 1,757,431$ 118,042,093$ 119,652,441$
26Rangers60005000200040001000100603520200158127131049534731031982626494.12%93.61%95.49%92.14%93.80%13 16861 - 93.67% 1,748,832$48,967,293$1800010077,575,357$ 5,750,000$ 56,985,532$ 77,575,357$ 56,985,532$ 21 0 0$ 22,734,815$ 61 395,793$ 24,143,373$ 24,202,773$ 83,325,357$ 18,325,357$ 88,000,000$ 4,674,643$ 127,659,441$ 126,191,483$
27Red Wings60005000200040001000100603520200164832134333551821105172759294.73%92.64%95.14%95.27%95.14%12 16981 - 94.34% 1,757,342$50,962,905$1800010068,495,835$ 1,562,500$ 47,670,343$ 68,495,835$ 47,670,343$ 23 0 0$ 21,088,099$ 61 349,469$ 21,317,609$ 21,390,009$ 70,058,335$ 5,058,335$ 88,000,000$ 17,941,665$ 114,674,701$ 114,372,791$
28Sabres60005000200040001000100603520200160110132050523531054092644295.30%94.32%93.49%94.12%94.44%13 17013 - 94.52% 1,764,742$49,412,771$1800010075,568,335$ 4,750,000$ 52,490,015$ 75,568,335$ 52,490,015$ 23 0 0$ 22,941,644$ 61 385,553$ 23,518,733$ 23,590,883$ 80,318,335$ 15,318,335$ 88,000,000$ 7,681,665$ 157,934,975$ 157,285,736$
29Senators6000500020004000100010060352020013963611827747810945122394593.09%94.62%95.62%94.51%95.78%16 16967 - 94.26% 1,753,003$43,825,086$1800010087,500,000$ 0$ 60,267,915$ 87,500,000$ 60,267,915$ 21 0 0$ 28,048,055$ 61 446,429$ 27,232,169$ 27,287,169$ 87,500,000$ 22,500,000$ 88,000,000$ 500,000$ 156,396,549$ 157,157,435$
30Sharks60005000200040001000100603520200164257136023547291087322737994.40%93.81%94.36%93.73%94.41%12 16935 - 94.08% 1,754,759$50,888,024$1800010056,946,667$ 10,000,000$ 48,800,101$ 56,946,667$ 48,800,101$ 23 0 0$ 21,057,113$ 61 290,544$ 17,723,184$ 17,785,284$ 66,946,667$ 1,946,667$ 88,000,000$ 21,053,333$ 88,661,533$ 91,933,362$
31Stars60005000200040001000100603520200158306132477520781060412676194.23%94.63%93.00%94.68%95.58%13 16988 - 94.38% 1,760,061$49,281,705$1800010088,475,175$ 0$ 59,996,413$ 88,475,175$ 59,996,413$ 21 0 0$ 22,880,792$ 61 451,404$ 27,535,644$ 27,616,194$ 88,475,175$ 23,475,175$ 88,000,000$ -475,175$ 95,445,233$ 90,709,831$
32Wild6000500020004000100010060352020014843712453948367973992450695.15%95.80%93.01%93.65%94.25%15 17048 - 94.71% 1,768,405$45,978,517$1800010078,267,857$ 0$ 56,025,823$ 78,267,857$ 56,025,823$ 23 0 0$ 26,526,068$ 61 399,326$ 24,358,886$ 24,435,186$ 78,267,857$ 13,267,857$ 88,000,000$ 9,732,143$ 163,483,051$ 165,573,933$