Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Mark Stone	RW	33	$9,500,000	UFA	-	-	-	-	-	-	-	-
David Pastrnak	RW	29	$6,666,667	RFA	-	-	-	-	-	-	-	-
Ryan Pulock	D	31	$6,150,000	UFA	-	-	-	-	-	-	-	-
Mark Scheifele	C	32	$6,125,000	$6,125,000	UFA	-	-	-	-	-	-	-
Brady Skjei	D	31	$5,250,000	$5,250,000	UFA	-	-	-	-	-	-	-
Bryan Rust	LW RW	33	$5,125,000	UFA	-	-	-	-	-	-	-	-
Drew Doughty	D	36	$5,000,000	UFA	-	-	-	-	-	-	-	-
Viktor Arvidsson	LW RW	32	$4,250,000	$4,250,000	UFA	-	-	-	-	-	-	-
Scott Mayfield	D	33	$3,500,000	$3,500,000	UFA	-	-	-	-	-	-	-
Brandon Tanev	LW RW	34	$3,500,000	UFA	-	-	-	-	-	-	-	-
Derek Forbort	D	33	$3,000,000	UFA	-	-	-	-	-	-	-	-
Ivan Barbashev	C LW	30	$2,250,000	RFA	-	-	-	-	-	-	-	-
Morgan Geekie	C RW	27	$2,000,000	$2,000,000	RFA	-	-	-	-	-	-	-
Anthony Beauvillier	LW RW	28	$1,250,000	$1,250,000	$1,250,000	UFA	-	-	-	-	-	-
Filip Zadina	LW RW	26	$1,210,000	RFA	-	-	-	-	-	-	-	-
Charlie Lindgren	G	32	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-
Kyle Burroughs	D	30	$1,100,000	RFA	-	-	-	-	-	-	-	-
Mattias Janmark	LW RW	33	$1,000,000	$1,000,000	UFA	-	-	-	-	-	-	-
Clay Stevenson	G	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Parker Wotherspoon	D	28	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Michael McCarron	C RW	30	$750,000	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$70,276,667	$26,025,000	$3,125,000	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Eric Robinson	LW	30	$1,600,000	UFA	-	-	-	-	-	-	-	-
Brennan Othmann	LW	22	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Olen Zellweger	D	22	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Aatu Raty	C	23	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Jakob Pelletier	LW	24	$1,500,000	RFA	-	-	-	-	-	-	-	-
Helge Grans	D	23	$1,000,000	RFA	-	-	-	-	-	-	-	-
Connor Mackey	D	29	$912,500	RFA	-	-	-	-	-	-	-	-
Matvey Petrov	LW RW	22	$850,000	$850,000	$850,000	RFA	-	-	-	-	-	-
Rasmus Asplund	C LW	28	$825,000	RFA	-	-	-	-	-	-	-	-
Zachary Jones	D	25	$812,500	$812,500	$812,500	RFA	-	-	-	-	-	-
Daylan Kuefler	LW	23	$800,000	$800,000	$800,000	RFA	-	-	-	-	-	-
Reese Johnson	C RW	27	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Angus Crookshank	LW	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Filip Kral	D	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Jan Jenik	C	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Casey Fitzgerald	D	28	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Hugh McGing	C LW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Jakub Skarek	G	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
John Leonard	LW RW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Matt Luff	RW	28	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Arnaud Durandeau	LW	26	$762,500	$762,500	RFA	-	-	-	-	-	-	-
Jacob Moverare	D	27	$762,500	$762,500	RFA	-	-	-	-	-	-	-
Seth Griffith	C RW	32	$762,500	$762,500	UFA	-	-	-	-	-	-	-
Tanner Laczynski	C RW	28	$762,500	$762,500	RFA	-	-	-	-	-	-	-
Dylan Coghlan	D	27	$762,500	RFA	-	-	-	-	-	-	-	-
Henrik Tikkanen	G	25	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Nikita Tolopilo	G	25	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Ben Gleason	D	27	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Ilya Usov	C	24	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Taylor Fedun	D	37	$750,000	$750,000	UFA	-	-	-	-	-	-	-
William Dufour	RW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Cole Fonstad	C LW	25	$750,000	RFA	-	-	-	-	-	-	-	-
Dylan Sikura	C LW RW	30	$750,000	UFA	-	-	-	-	-	-	-	-
Josef Korenar	G	27	$750,000	RFA	-	-	-	-	-	-	-	-
Linus Weissbach	LW RW	27	$750,000	RFA	-	-	-	-	-	-	-	-
Matthew Phillips	C	27	$750,000	RFA	-	-	-	-	-	-	-	-
Patrick Giles	C	25	$750,000	RFA	-	-	-	-	-	-	-	-
Rourke Chartier	C	29	$750,000	RFA	-	-	-	-	-	-	-	-
Sam Malinski	D	27	$750,000	RFA	-	-	-	-	-	-	-	-
Santeri Hatakka	D	24	$750,000	RFA	-	-	-	-	-	-	-	-
Zach Metsa	D	27	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$35,612,500	$21,512,500	$9,287,500	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,561,250	$2,151,250	$928,750	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2034/34
Lane Lambert	57	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 31 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 4417	136,927	4,417	100%	$140	$19,169,780
Level 2: 4000	123,936	3,998	100%	$80	$9,914,880
Level 3: 3000	56,466	1,821	61%	$50	$2,823,300
Level 4: 4583	104,148	3,360	73%	$35	$3,645,180
Level 5: 1113	27,680	893	80%	$250	$6,920,000
Total Attendance:	449,157	14,489	85%	-	$46,720,452

Balance Sheet

Income

Home Games Left	10
Average Attendance - %	14,489 (85%)
Average Income per Game	$1,507,111
Year to Date Revenue	$ 46,720,452
Estimated Revenue	$15,071,114
End Year Estimated Revenue	$61,791,566

Expense

Days Remaining	2
Pro Expenses Per Days	$360,541
Pro Year To Date Expenses	$721,082
Farm Expenses Per Days	$21,229
Farm Year To Date Expenses	$42,458
Pro Payroll	$70,276,667
Farm Payroll	$3,561,250
Coach Payroll	$750,000
Estimated Season Expenses	$75,351,457

Bank Account

Current Funds	$54,479,264
Projected Revenue +	$61,791,566
Projected Expenses -	$75,351,457
Projected Bank Account	$40,919,373

Salary Cap

Salary Cap	$88,000,000
Total Pro Team Payroll	$70,276,667
Total Farm Team Payroll	$3,561,250
Total Coaches Payroll	$750,000
Remaining Cap Space	$13,412,083

Day 162	Game 1050
New York Islanders	1
Edmonton Oilers	2
Boxscore	0 Likes

Day 164	Game 1070
New York Islanders	0
Florida Panthers	0
Preview	0 Likes

Day 168	Game 1094
New York Islanders	0
Montreal Canadiens	0
Preview	0 Likes

Day 170	Game 1108
New York Islanders
Calgary Flames
Preview	0 Likes