ProfiNHL - Financial Operations & Cash Flow

Franchise Income, Expenses & Cash Reserves

Franchise	Popularity	Bank Account	Avg. Income / Game	Actual Income	Projected Income	Actual Expenses	Projected Expenses	Projected Result	Proj. Bank Account
Anaheim Ducks	130%	$4,683,906	$2,029,072	$14,203,504	$85,221,024	$17,009,749	$89,851,857	-$4,630,833	$752,704
Boston Bruins	130%	$21,074,374	$2,117,351	$16,938,807	$88,928,737	$16,040,516	$83,777,960	+$5,150,777	$23,989,864
Buffalo Sabres	130%	$38,965,296	$2,281,093	$15,967,649	$95,805,894	$16,588,717	$80,193,829	+$15,612,065	$53,650,819
Calgary Flames	115%	$55,310,100	$2,163,047	$17,304,372	$90,847,953	$9,805,636	$46,510,300	+$44,337,653	$90,471,847
Carolina Hurricanes	120%	$33,446,191	$1,715,061	$12,005,425	$72,032,550	$12,619,490	$68,608,212	+$3,424,338	$36,496,146
Chicago Blackhawks	100%	$37,496,189	$1,581,470	$14,233,233	$66,421,754	$10,696,925	$54,774,817	+$11,646,937	$44,512,984
Colorado Avalanche	130%	$72,044,995	$2,187,787	$17,502,297	$91,887,059	$12,596,934	$66,073,930	+$25,813,129	$91,372,761
Columbus Blue Jackets	130%	$31,350,747	$2,120,235	$16,961,882	$89,049,880	$16,913,842	$90,809,178	-$1,759,298	$28,149,691
Dallas Stars	130%	$31,837,205	$1,932,507	$17,392,565	$81,165,303	$14,404,099	$76,226,655	+$4,938,648	$32,345,163
Detroit Red Wings	105%	$44,684,556	$1,898,380	$17,085,417	$79,731,946	$10,482,047	$55,289,267	+$24,442,679	$60,976,255
Edmonton Oilers	130%	$10,886,126	$1,844,528	$14,756,220	$77,470,155	$16,984,627	$89,421,623	-$11,951,468	-$157,657
Florida Panthers	130%	$81,388,752	$2,251,223	$13,507,338	$94,551,366	$16,678,465	$88,143,129	+$6,408,237	$89,623,062
Los Angeles Kings	130%	$39,729,666	$2,273,279	$13,639,673	$95,477,711	$15,621,543	$83,277,933	+$12,199,778	$51,521,090
Minnesota Wild	130%	$86,548,105	$2,235,688	$11,178,438	$93,898,879	$15,896,925	$84,120,535	+$9,778,344	$99,724,214
Montreal Canadiens	115%	$67,465,852	$2,039,352	$16,314,819	$85,652,800	$11,426,667	$63,364,111	+$22,288,689	$83,569,999
Nashville Predators	130%	$70,986,921	$2,234,043	$22,340,425	$93,829,785	$16,257,433	$80,996,985	+$12,832,800	$75,581,451
New Jersey Devils	130%	$27,817,909	$2,236,785	$20,131,064	$93,944,965	$18,223,089	$96,817,977	-$2,873,012	$21,189,586
New York Islanders	100%	$77,837,992	$1,867,153	$13,070,069	$78,420,414	$13,195,382	$66,753,274	+$11,667,140	$88,463,615
New York Rangers	130%	$74,530,229	$2,223,518	$20,011,664	$93,387,765	$15,565,639	$76,253,913	+$17,133,852	$85,986,446
Ottawa Senators	130%	$66,743,770	$2,307,446	$16,152,121	$96,912,726	$13,242,053	$73,768,219	+$23,144,507	$85,916,765
Philadelphia Flyers	100%	$55,918,328	$1,931,711	$19,317,107	$81,131,849	$13,798,966	$73,271,746	+$7,860,103	$56,834,182
Pittsburgh Penguins	130%	$39,327,880	$2,278,753	$15,951,274	$95,707,644	$17,095,910	$88,641,628	+$7,066,016	$46,396,034
San Jose Sharks	110%	$75,316,717	$1,997,734	$15,981,875	$83,904,844	$10,444,616	$52,983,114	+$30,921,730	$99,453,462
Seattle Kraken	105%	$54,651,566	$1,768,157	$12,377,096	$74,262,576	$10,458,470	$56,075,914	+$18,186,662	$69,987,876
St. Louis Blues	130%	$71,920,838	$2,046,876	$14,328,132	$85,968,792	$16,254,863	$81,156,365	+$4,812,427	$76,553,382
Tampa Bay Lightning	130%	$34,068,712	$2,047,589	$14,333,123	$85,998,738	$16,606,151	$90,177,429	-$4,178,691	$30,834,269
Toronto Maple Leafs	130%	$44,407,144	$2,326,210	$20,935,894	$97,700,839	$16,495,894	$87,312,284	+$10,388,555	$49,229,475
Utah Mammoth	130%	$69,411,013	$1,883,514	$11,301,086	$79,107,602	$16,829,229	$87,645,619	-$8,538,017	$64,845,471
Vancouver Canucks	120%	$40,345,186	$2,098,656	$16,789,248	$88,143,552	$13,480,001	$68,982,557	+$19,160,995	$54,252,270
Vegas Golden Knights	130%	$60,816,841	$2,247,575	$20,228,178	$94,398,164	$17,331,791	$91,956,455	+$2,441,709	$58,636,329
Washington Capitals	100%	$63,698,811	$1,803,601	$18,036,013	$75,751,255	$10,769,234	$55,333,292	+$20,417,963	$75,432,103
Winnipeg Jets	110%	$49,611,545	$1,835,482	$12,848,373	$77,090,238	$11,674,365	$63,935,867	+$13,154,371	$60,579,128

GM Sign In • Client

ProfiNHL Financial Operations & Cash Flow Hub

Franchise Income, Expenses & Cash Reserves