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	200846	169745	67887	137008	34258	92.98%	94.30%	94.29%	95.14%	95.16%	5	16937 - 94.10%	1,748,147$	62,933,285$	18000	100	99,285,357$	-4,075,000$	87,077,420$	99,285,357$	87,077,420$	20	0	0$	8,740,734$	16	517,111$	8,273,776$	8,274,911$	95,210,357$	24,610,357$	95,500,000$	289,643$	96,011,696$	96,477,519$
2	Blackhawks	6000	5000	2000	4000	1000	100	60	35	20	200	211405	171704	69524	140562	34914	95.23%	92.81%	93.95%	94.97%	94.36%	4	16976 - 94.31%	1,758,608$	65,068,479$	18000	100	93,802,230$	0$	86,027,127$	93,802,230$	86,027,127$	20	0	0$	7,034,430$	16	488,553$	7,816,848$	7,818,524$	93,802,230$	23,202,230$	95,500,000$	1,697,770$	132,165,028$	131,380,934$
3	Blue Jackets	6000	5000	2000	4000	1000	100	60	35	20	200	215987	177501	71043	144134	35465	94.73%	93.42%	93.48%	94.83%	93.33%	3	16951 - 94.17%	1,753,140$	66,619,305$	18000	100	99,816,667$	-4,500,000$	86,191,927$	99,816,667$	86,191,927$	21	0	0$	5,259,419$	16	519,878$	8,318,048$	8,319,436$	95,316,667$	24,716,667$	95,500,000$	183,333$	48,675,754$	45,615,737$
4	Blues	6000	5000	2000	4000	1000	100	60	35	20	200	209397	174794	69317	138985	34784	94.32%	94.48%	93.67%	93.91%	94.01%	4	16953 - 94.19%	1,755,379$	64,949,005$	18000	100	76,925,000$	-3,250,000$	72,101,089$	76,925,000$	72,101,089$	23	0	0$	7,021,514$	16	400,651$	6,410,416$	6,412,989$	73,675,000$	3,075,000$	95,500,000$	21,825,000$	182,515,340$	183,123,865$
5	Bruins	6000	5000	2000	4000	1000	100	60	35	20	200	223813	184533	74660	147467	36361	95.65%	94.63%	95.72%	94.53%	93.23%	2	17098 - 94.99%	1,768,436$	68,969,001$	18000	100	87,432,135$	4,675,000$	85,751,118$	87,432,135$	85,751,118$	21	0	0$	3,536,872$	16	455,376$	7,286,016$	7,287,475$	92,107,135$	21,507,135$	95,500,000$	3,392,865$	59,659,071$	55,908,468$
6	Canadiens	6000	5000	2000	4000	1000	100	60	35	20	200	205866	175968	69602	140066	35341	92.73%	95.12%	94.06%	94.64%	95.52%	4	16942 - 94.12%	1,749,754$	64,740,903$	18000	100	97,333,333$	-8,500,000$	82,137,843$	97,333,333$	82,137,843$	20	0	0$	6,999,017$	16	506,944$	8,111,104$	8,113,348$	88,833,333$	18,233,333$	95,500,000$	6,666,667$	116,954,226$	115,839,895$
7	Canucks	6000	5000	2000	4000	1000	100	60	35	20	200	215218	179560	71806	143393	36126	94.39%	94.51%	94.48%	94.34%	95.07%	3	17003 - 94.46%	1,760,618$	66,903,488$	18000	100	99,455,357$	-4,700,000$	86,678,964$	99,455,357$	86,678,964$	23	0	0$	5,281,854$	16	517,997$	8,287,952$	8,289,416$	94,755,357$	24,155,357$	95,500,000$	744,643$	52,083,458$	49,075,896$
8	Capitals	6000	5000	2000	4000	1000	100	60	35	20	200	216389	186536	73567	145688	36929	92.47%	95.66%	94.32%	93.39%	94.69%	2	16900 - 93.89%	1,746,183$	68,101,140$	18000	100	106,983,333$	-11,980,000$	89,304,144$	106,983,333$	89,304,144$	20	0	0$	3,492,366$	16	557,205$	8,915,280$	8,916,537$	95,003,333$	24,403,333$	95,500,000$	496,667$	127,897,994$	122,473,823$
9	Devils	6000	5000	2000	4000	1000	100	60	35	20	200	204813	170761	67880	136819	34234	94.82%	94.87%	94.28%	95.01%	95.09%	5	17070 - 94.83%	1,766,724$	63,602,050$	18000	100	98,500,000$	-4,500,000$	81,204,374$	98,500,000$	81,204,374$	23	0	0$	8,833,618$	16	513,021$	8,208,336$	8,209,765$	94,000,000$	23,400,000$	95,500,000$	1,500,000$	52,806,757$	53,430,610$
10	Ducks	6000	5000	2000	4000	1000	100	60	35	20	200	203138	170691	68427	138124	33672	94.05%	94.83%	95.04%	95.92%	93.53%	5	17057 - 94.76%	1,756,838$	63,246,160$	18000	100	103,868,333$	-10,700,000$	88,069,288$	103,868,333$	88,069,288$	22	0	0$	8,784,189$	16	540,981$	8,655,696$	8,657,357$	93,168,333$	22,568,333$	95,500,000$	2,331,667$	87,869,572$	87,996,404$
11	Flames	6000	5000	2000	4000	1000	100	60	35	20	200	216684	182284	71958	143721	36111	95.04%	95.94%	94.68%	94.55%	95.03%	3	17125 - 95.14%	1,773,123$	67,378,681$	18000	100	67,725,000$	4,700,000$	67,967,046$	67,725,000$	67,967,046$	20	0	0$	5,319,370$	16	352,734$	5,643,744$	5,644,849$	72,425,000$	1,825,000$	95,500,000$	23,075,000$	130,684,108$	130,358,629$
12	Flyers	6000	5000	2000	4000	1000	100	60	35	20	200	211097	174886	70348	138729	34794	95.09%	94.53%	95.06%	93.74%	94.04%	4	17023 - 94.57%	1,763,774$	65,259,649$	18000	100	86,254,857$	2,750,000$	76,834,285$	86,254,857$	76,834,285$	21	0	0$	7,055,097$	16	449,244$	7,187,904$	7,189,711$	89,004,857$	18,404,857$	95,500,000$	6,495,143$	133,070,544$	132,935,930$
13	Golden Knights	6000	5000	2000	4000	1000	100	60	35	25	200	213967	181029	71561	97235	35342	93.85%	95.28%	94.16%	63.97%	93.01%	3	15767 - 87.59%	1,735,550$	65,950,900$	18000	100	104,695,000$	-9,250,000$	89,497,823$	104,695,000$	89,497,823$	20	0	0$	5,206,650$	16	545,286$	8,724,576$	8,725,775$	95,445,000$	24,845,000$	95,500,000$	55,000$	17,942,147$	14,423,022$
14	Hurricanes	6000	5000	2000	4000	1000	100	60	35	20	200	215791	180773	71019	143423	35390	94.65%	95.14%	93.45%	94.36%	93.13%	3	17010 - 94.50%	1,758,890$	66,837,834$	18000	100	76,126,668$	2,425,000$	71,339,516$	76,126,668$	71,339,516$	20	0	0$	5,276,671$	16	396,493$	6,343,888$	6,345,451$	78,551,668$	7,951,668$	95,500,000$	16,948,332$	92,051,991$	90,983,211$
15	Islanders	6000	5000	2000	4000	1000	100	60	35	20	200	205548	168527	68248	135103	34273	95.16%	93.63%	94.79%	93.82%	95.20%	5	16992 - 94.40%	1,763,653$	63,491,522$	18000	100	77,613,102$	12,000,000$	83,684,370$	77,613,102$	83,684,370$	21	0	0$	8,818,267$	16	404,235$	6,467,760$	6,469,236$	89,613,102$	19,013,102$	95,500,000$	5,886,898$	80,019,770$	82,368,801$
16	Jets	6000	5000	2000	4000	1000	100	60	35	20	200	214527	179947	71789	142825	35648	94.09%	94.71%	94.46%	93.96%	93.81%	3	16967 - 94.26%	1,754,602$	66,674,875$	18000	100	96,816,667$	0$	85,453,525$	96,816,667$	85,453,525$	21	0	0$	5,263,806$	16	504,253$	8,068,048$	8,070,392$	96,816,667$	26,216,667$	95,500,000$	-1,316,667$	42,101,121$	39,294,535$
17	Kings	6000	5000	2000	4000	1000	100	60	35	20	200	196068	165057	66730	132737	32985	93.37%	94.32%	95.33%	94.81%	94.24%	6	16959 - 94.22%	1,749,580$	61,235,291$	18000	100	91,534,714$	3,200,000$	85,125,964$	91,534,714$	85,125,964$	20	0	0$	10,497,478$	16	476,743$	7,627,888$	7,629,210$	94,734,714$	24,134,714$	95,500,000$	765,286$	56,084,328$	58,952,596$
18	Kraken	6000	5000	2000	4000	1000	100	60	35	25	200	206320	168835	68433	92628	34201	95.52%	93.80%	95.05%	64.33%	95.00%	5	15845 - 88.03%	1,751,295$	63,046,602$	18000	100	101,725,000$	-8,925,000$	87,343,211$	101,725,000$	87,343,211$	20	0	0$	8,756,472$	16	529,818$	8,477,088$	8,478,145$	92,800,000$	22,200,000$	95,500,000$	2,700,000$	14,123,178$	14,401,505$
19	Lightning	6000	5000	2000	4000	1000	100	60	35	20	200	208715	173161	69651	141151	33980	94.02%	93.60%	94.12%	95.37%	91.84%	4	16937 - 94.09%	1,744,426$	64,543,767$	18000	100	92,105,917$	0$	84,859,993$	92,105,917$	84,859,993$	20	0	0$	6,977,705$	16	479,718$	7,675,488$	7,676,626$	92,105,917$	21,505,917$	95,500,000$	3,394,083$	153,475,744$	152,776,823$
20	Mammoth	6000	5000	2000	4000	1000	100	60	35	20	200	202332	168112	67524	135069	34195	93.67%	93.40%	93.78%	93.80%	94.99%	5	16868 - 93.71%	1,747,590$	62,913,223$	18000	100	71,487,500$	11,992,500$	80,172,968$	71,487,500$	80,172,968$	22	0	0$	8,737,948$	16	372,331$	5,957,296$	5,959,078$	83,480,000$	12,880,000$	95,500,000$	12,020,000$	69,052,305$	71,831,175$
21	Maple Leafs	6000	5000	2000	4000	1000	100	60	35	20	200	212650	179350	71827	144213	35478	93.27%	94.39%	94.51%	94.88%	93.36%	3	16935 - 94.08%	1,745,645$	66,334,509$	18000	100	60,813,332$	12,000,000$	66,388,161$	60,813,332$	66,388,161$	22	0	0$	5,236,935$	16	316,736$	5,067,776$	5,069,199$	72,813,332$	2,213,332$	95,500,000$	22,686,668$	159,758,479$	159,926,215$
22	Oilers	6000	5000	2000	4000	1000	100	60	35	20	200	210757	175004	71089	141249	35016	94.94%	94.60%	96.07%	95.44%	94.64%	4	17111 - 95.06%	1,767,552$	65,399,430$	18000	100	80,600,000$	-1,000,000$	73,408,189$	80,600,000$	73,408,189$	22	0	0$	7,070,209$	16	419,792$	6,716,672$	6,718,071$	79,600,000$	9,000,000$	95,500,000$	15,900,000$	131,412,765$	131,764,903$
23	Panthers	6000	5000	2000	4000	1000	100	60	35	20	200	216458	178856	71819	143012	36475	94.94%	94.13%	94.50%	94.09%	95.99%	3	17016 - 94.54%	1,766,280$	67,118,633$	18000	100	91,071,333$	-2,927,023$	85,193,500$	91,071,333$	85,193,500$	22	0	0$	5,298,839$	16	474,330$	7,589,280$	7,590,377$	88,144,310$	17,544,310$	95,500,000$	7,355,690$	125,902,796$	123,611,258$
24	Penguins	6000	5000	2000	4000	1000	100	60	35	20	200	215088	181872	71603	143741	35492	94.34%	95.72%	94.21%	94.57%	93.40%	3	17047 - 94.71%	1,760,570$	66,901,662$	18000	100	104,805,832$	-9,125,000$	88,557,677$	104,805,832$	88,557,677$	21	0	0$	5,281,710$	16	545,864$	8,733,824$	8,734,994$	95,680,832$	25,080,832$	95,500,000$	-180,832$	47,895,403$	44,442,119$
25	Predators	6000	5000	2000	4000	1000	100	60	35	20	200	216467	180644	71289	145126	35916	94.94%	95.08%	93.80%	95.48%	94.52%	3	17091 - 94.95%	1,767,068$	67,148,601$	18000	100	92,297,897$	-1,447,977$	86,709,608$	92,297,897$	86,709,608$	21	0	0$	5,301,205$	16	480,718$	7,691,488$	7,692,822$	90,849,920$	20,249,920$	95,500,000$	4,650,080$	103,155,307$	100,763,690$
26	Rangers	6000	5000	2000	4000	1000	100	60	35	20	200	209150	174763	69271	139210	34829	94.21%	94.47%	93.61%	94.06%	94.13%	4	16952 - 94.18%	1,754,788$	64,927,144$	18000	100	65,995,355$	9,500,000$	69,862,715$	65,995,355$	69,862,715$	23	0	0$	7,019,151$	16	343,726$	5,499,616$	5,501,748$	75,495,355$	4,895,355$	95,500,000$	20,004,645$	120,943,937$	122,461,340$
27	Red Wings	6000	5000	2000	4000	1000	100	60	35	20	200	209487	175362	70309	139232	34753	94.36%	94.79%	95.01%	94.08%	93.93%	4	17004 - 94.47%	1,758,461$	65,063,050$	18000	100	71,627,042$	1,000,000$	66,659,749$	71,627,042$	66,659,749$	21	0	0$	7,033,843$	16	373,058$	5,968,928$	5,970,715$	72,627,042$	2,027,042$	95,500,000$	22,872,958$	112,206,092$	113,269,220$
28	Sabres	6000	5000	2000	4000	1000	100	60	35	20	200	212615	182383	70888	141444	35440	93.25%	95.99%	93.27%	93.06%	93.26%	3	16915 - 93.97%	1,748,885$	66,457,635$	18000	100	87,191,666$	1,750,000$	73,670,206$	87,191,666$	73,670,206$	22	0	0$	5,246,655$	16	454,123$	7,265,968$	7,267,345$	88,941,666$	18,341,666$	95,500,000$	6,558,334$	150,018,301$	147,997,611$
29	Senators	6000	5000	2000	4000	1000	100	60	35	20	200	196691	161906	65509	132873	33352	93.66%	92.52%	93.58%	94.91%	95.29%	6	16867 - 93.70%	1,745,605$	61,096,164$	18000	100	94,917,857$	-3,050,000$	85,209,572$	94,917,857$	85,209,572$	21	0	0$	10,473,628$	16	494,364$	7,909,824$	7,910,837$	91,867,857$	21,267,857$	95,500,000$	3,632,143$	133,639,402$	136,202,193$
30	Sharks	6000	5000	2000	4000	1000	100	60	35	20	200	198724	164138	66847	133308	33200	94.63%	93.79%	95.50%	95.22%	94.86%	6	17035 - 94.64%	1,761,030$	61,636,060$	18000	100	70,175,000$	6,675,000$	65,145,173$	70,175,000$	65,145,173$	23	0	0$	10,566,182$	16	365,495$	5,847,920$	5,849,803$	76,850,000$	6,250,000$	95,500,000$	18,650,000$	87,487,362$	92,203,741$
31	Stars	6000	5000	2000	4000	1000	100	60	35	20	200	207976	168199	68312	136016	34087	96.29%	93.44%	94.88%	94.46%	94.69%	5	17072 - 94.84%	1,772,197$	63,799,087$	18000	100	69,794,999$	12,000,000$	66,468,139$	69,794,999$	66,468,139$	21	0	0$	8,860,984$	16	363,516$	5,816,256$	5,818,176$	81,794,999$	11,194,999$	95,500,000$	13,705,001$	92,367,646$	95,410,454$
32	Wild	6000	5000	2000	4000	1000	100	60	35	20	200	215463	180261	72333	144053	36206	94.50%	94.87%	95.18%	94.77%	95.28%	3	17061 - 94.78%	1,765,096$	67,073,655$	18000	100	75,631,191$	3,262,500$	69,494,443$	75,631,191$	69,494,443$	22	0	0$	5,295,289$	16	393,912$	6,302,592$	6,304,580$	78,893,691$	8,293,691$	95,500,000$	16,606,309$	164,382,327$	163,373,036$

Back to the Top