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%	$3,773,971	$1,992,396	$9,961,980	$83,680,632	$13,770,261	$90,516,381	-$6,835,749	-$1,385,792
Boston Bruins	130%	$19,866,665	$2,111,806	$12,670,838	$88,695,866	$13,039,490	$83,777,960	+$4,917,906	$23,756,993
Buffalo Sabres	130%	$39,897,783	$2,289,450	$13,736,699	$96,156,893	$13,493,845	$87,532,315	+$8,624,578	$46,663,332
Calgary Flames	115%	$54,971,483	$2,158,236	$15,107,654	$90,645,924	$8,024,097	$51,685,572	+$38,960,352	$84,961,338
Carolina Hurricanes	120%	$32,464,946	$1,699,975	$8,499,875	$71,398,950	$10,138,977	$68,608,212	+$2,790,738	$35,862,546
Chicago Blackhawks	100%	$37,966,073	$1,582,922	$12,663,373	$66,482,708	$8,705,642	$56,767,172	+$9,715,536	$42,657,648
Colorado Avalanche	130%	$72,345,872	$2,195,113	$15,365,788	$92,194,728	$10,227,700	$66,073,930	+$26,120,798	$91,754,812
Columbus Blue Jackets	130%	$32,536,002	$2,128,389	$14,898,726	$89,392,356	$13,727,178	$88,019,418	+$1,372,938	$31,281,927
Dallas Stars	130%	$30,702,820	$1,925,850	$13,480,950	$80,885,700	$11,690,765	$76,252,295	+$4,633,405	$32,039,920
Detroit Red Wings	105%	$42,887,769	$1,893,673	$13,255,710	$79,534,260	$8,519,997	$54,550,707	+$24,983,553	$61,443,369
Edmonton Oilers	130%	$14,164,027	$1,844,528	$14,756,220	$77,470,155	$13,764,111	$90,341,106	-$12,870,951	-$985,208
Florida Panthers	130%	$77,910,342	$2,266,343	$6,799,028	$95,186,392	$13,507,694	$88,899,989	+$6,286,403	$89,576,996
Los Angeles Kings	130%	$35,928,357	$2,258,823	$6,776,468	$94,870,552	$12,665,133	$83,995,953	+$10,874,599	$50,263,151
Minnesota Wild	130%	$87,401,854	$2,235,008	$8,940,033	$93,870,347	$12,862,052	$84,615,932	+$9,254,415	$99,249,873
Montreal Canadiens	115%	$65,447,890	$2,005,476	$12,032,857	$84,229,999	$9,221,026	$59,313,376	+$24,916,623	$86,122,627
Nashville Predators	130%	$67,292,161	$2,216,472	$15,515,305	$93,091,830	$13,222,560	$85,314,855	+$7,776,975	$70,424,151
New Jersey Devils	130%	$29,108,834	$2,235,864	$17,886,913	$93,906,293	$14,770,781	$95,239,961	-$1,333,668	$22,653,624
New York Islanders	100%	$81,083,381	$1,882,107	$11,292,639	$79,048,473	$10,719,999	$69,696,939	+$9,351,534	$88,677,740
New York Rangers	130%	$72,972,106	$2,224,278	$15,569,948	$93,419,688	$12,735,381	$83,896,911	+$9,522,777	$78,441,791
Ottawa Senators	130%	$69,302,387	$2,307,446	$16,152,121	$96,912,726	$10,731,796	$70,047,151	+$26,865,575	$89,520,697
Philadelphia Flyers	100%	$54,767,361	$1,933,511	$15,468,088	$81,207,462	$11,164,096	$73,271,746	+$7,935,716	$56,909,795
Pittsburgh Penguins	130%	$37,996,052	$2,279,816	$11,399,082	$95,752,289	$13,926,163	$88,641,628	+$7,110,661	$46,440,679
San Jose Sharks	110%	$71,305,746	$2,006,202	$10,031,008	$84,260,467	$8,559,999	$52,983,114	+$31,277,353	$99,809,085
Seattle Kraken	105%	$54,858,503	$1,767,467	$10,604,804	$74,233,628	$8,520,520	$53,874,400	+$20,359,228	$72,160,442
St. Louis Blues	130%	$72,703,268	$2,023,641	$12,141,848	$84,992,936	$13,379,480	$81,156,365	+$3,836,571	$75,577,526
Tampa Bay Lightning	130%	$33,041,910	$2,031,316	$10,156,579	$85,315,264	$13,514,357	$86,960,477	-$1,645,213	$33,366,825
Toronto Maple Leafs	130%	$46,196,692	$2,328,719	$18,629,750	$97,806,188	$13,448,715	$83,679,480	+$14,126,708	$54,042,310
Utah Mammoth	130%	$72,645,988	$1,883,514	$11,301,086	$79,107,602	$13,659,998	$88,629,233	-$9,521,631	$63,960,154
Vancouver Canucks	120%	$38,742,492	$2,093,879	$12,563,272	$87,942,904	$10,941,027	$71,694,852	+$16,248,052	$51,413,709
Vegas Golden Knights	130%	$61,899,213	$2,243,300	$17,946,398	$94,218,590	$14,046,150	$91,299,975	+$2,918,615	$59,047,635
Washington Capitals	100%	$62,213,363	$1,806,801	$14,454,410	$75,885,652	$8,733,337	$54,594,922	+$21,290,730	$76,386,790
Winnipeg Jets	110%	$51,926,672	$1,835,482	$12,848,373	$77,090,238	$9,404,108	$62,796,458	+$14,293,780	$61,718,537

GM Sign In • Client

ProfiNHL Financial Operations & Cash Flow Hub

Franchise Income, Expenses & Cash Reserves