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%	$6,287,251	$1,969,088	$5,907,263	$82,701,682	$7,385,646	$89,909,300	-$7,207,618	-$1,828,591
Boston Bruins	130%	$21,799,686	$2,111,950	$8,447,798	$88,701,879	$6,997,948	$84,381,080	+$4,320,799	$23,220,198
Buffalo Sabres	130%	$44,076,639	$2,295,952	$11,479,761	$96,429,992	$7,193,333	$87,513,855	+$8,916,137	$46,953,043
Calgary Flames	115%	$50,216,904	$2,146,188	$6,438,565	$90,139,910	$4,270,768	$52,738,419	+$37,401,491	$83,403,554
Carolina Hurricanes	120%	$35,574,729	$1,689,594	$6,758,375	$70,962,937	$5,374,871	$65,867,742	+$5,095,195	$38,184,854
Chicago Blackhawks	100%	$34,171,131	$1,581,031	$4,743,092	$66,403,288	$4,670,771	$56,443,120	+$9,960,168	$42,902,280
Colorado Avalanche	130%	$70,658,150	$2,199,542	$8,798,166	$92,380,743	$5,489,232	$66,900,015	+$25,480,728	$91,049,073
Columbus Blue Jackets	130%	$36,404,355	$2,182,565	$8,730,258	$91,667,709	$7,306,666	$90,381,103	+$1,286,606	$34,697,718
Dallas Stars	130%	$28,629,765	$1,922,974	$5,768,923	$80,764,922	$6,175,897	$77,041,460	+$3,723,462	$31,208,808
Detroit Red Wings	105%	$43,079,474	$1,872,993	$9,364,963	$78,665,689	$4,577,437	$56,166,132	+$22,499,557	$59,120,898
Edmonton Oilers	130%	$9,647,736	$1,848,990	$3,697,980	$77,657,580	$7,335,392	$89,400,090	-$11,742,510	$46,377
Florida Panthers	130%	$79,995,643	$2,399,561	$2,399,561	$100,781,562	$7,138,462	$88,835,852	+$11,945,710	$95,229,817
Los Angeles Kings	130%	$39,829,916	$2,298,833	$4,597,666	$96,550,986	$6,798,978	$82,621,588	+$13,929,398	$53,170,016
Minnesota Wild	130%	$89,102,773	$2,249,090	$4,498,180	$94,461,780	$6,829,744	$85,406,090	+$9,055,690	$99,122,288
Montreal Canadiens	115%	$65,974,848	$2,037,055	$8,148,221	$85,556,321	$4,930,769	$57,345,728	+$28,210,593	$89,416,596
Nashville Predators	130%	$64,769,222	$2,228,568	$6,685,703	$93,599,842	$7,107,691	$80,818,996	+$12,780,846	$75,603,707
New Jersey Devils	130%	$27,193,568	$2,229,732	$8,918,927	$93,648,733	$7,885,136	$96,100,095	-$2,451,362	$21,514,591
New York Islanders	100%	$82,372,251	$1,869,160	$7,476,639	$78,504,709	$5,715,895	$69,696,939	+$8,807,770	$88,124,928
New York Rangers	130%	$74,541,545	$2,211,343	$11,056,715	$92,876,406	$6,756,919	$83,221,960	+$9,654,446	$78,500,890
Ottawa Senators	130%	$64,466,694	$2,246,432	$6,739,297	$94,350,158	$5,756,410	$67,534,322	+$26,815,836	$88,987,036
Philadelphia Flyers	100%	$52,297,221	$1,900,461	$7,601,844	$79,819,362	$5,894,356	$73,271,746	+$6,547,616	$55,521,695
Pittsburgh Penguins	130%	$40,032,236	$2,320,642	$6,961,925	$97,466,950	$7,552,824	$91,637,000	+$5,829,950	$45,076,217
San Jose Sharks	110%	$70,309,786	$2,003,905	$8,015,620	$84,164,010	$4,651,283	$58,902,066	+$25,261,944	$90,848,783
Seattle Kraken	105%	$51,821,799	$1,770,206	$3,540,412	$74,348,652	$4,575,390	$56,255,912	+$18,092,740	$69,893,954
St. Louis Blues	130%	$70,075,317	$1,623,720	$3,247,440	$68,196,240	$7,296,919	$88,994,309	-$20,798,069	$50,884,988
Tampa Bay Lightning	130%	$35,129,550	$1,983,818	$5,951,453	$83,320,342	$7,345,640	$89,869,294	-$6,548,952	$28,386,697
Toronto Maple Leafs	130%	$43,247,132	$2,338,124	$9,352,495	$98,201,197	$7,214,358	$87,443,053	+$10,758,144	$50,673,746
Utah Mammoth	130%	$72,119,060	$2,136,565	$4,273,130	$89,735,730	$7,286,665	$89,351,363	+$384,367	$73,993,135
Vancouver Canucks	120%	$37,674,659	$2,074,769	$6,224,308	$87,140,312	$5,838,974	$70,921,584	+$16,218,728	$51,304,921
Vegas Golden Knights	130%	$59,749,643	$2,270,824	$9,083,296	$95,374,608	$7,491,280	$91,299,975	+$4,074,633	$60,203,653
Washington Capitals	100%	$59,097,077	$1,793,158	$7,172,630	$75,312,615	$4,687,694	$58,387,694	+$16,924,921	$71,939,845
Winnipeg Jets	110%	$51,042,216	$1,840,595	$7,362,379	$77,304,979	$4,892,310	$59,510,222	+$17,794,757	$65,219,514

GM Sign In • Client

ProfiNHL Financial Operations & Cash Flow Hub

Franchise Income, Expenses & Cash Reserves