Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Darcy Kuemper	G	35	$13,000,000	UFA	-	-	-	-	-	-	-	-
David Pastrnak	LW RW	29	$11,250,000	$11,250,000	$11,250,000	UFA	-	-	-	-	-	-
Mark Stone	RW	33	$8,000,000	$8,000,000	UFA	-	-	-	-	-	-	-
Roman Josi	D	35	$7,000,000	UFA	-	-	-	-	-	-	-	-
Ryan Pulock	D	31	$6,150,000	$6,150,000	UFA	-	-	-	-	-	-	-
Mark Scheifele	C	32	$6,125,000	UFA	-	-	-	-	-	-	-	-
Brady Skjei	D	31	$5,250,000	UFA	-	-	-	-	-	-	-	-
Ivan Barbashev	C LW RW	30	$5,000,000	$5,000,000	$5,000,000	UFA	-	-	-	-	-	-
Viktor Arvidsson	LW RW	32	$4,250,000	UFA	-	-	-	-	-	-	-	-
Scott Mayfield	D	33	$3,500,000	UFA	-	-	-	-	-	-	-	-
Morgan Geekie	C LW RW	27	$2,000,000	RFA	-	-	-	-	-	-	-	-
Eric Robinson	LW RW	30	$1,700,000	$1,700,000	$1,700,000	UFA	-	-	-	-	-	-
Brandon Tanev	LW RW	34	$1,500,000	$1,500,000	UFA	-	-	-	-	-	-	-
Olen Zellweger	D	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Sam Malinski	D	27	$1,400,000	$1,400,000	$1,400,000	RFA	-	-	-	-	-	-
Anthony Beauvillier	LW	28	$1,250,000	$1,250,000	RFA	-	-	-	-	-	-	-
Charlie Lindgren	G	32	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-	-
Mattias Janmark	C LW RW	33	$1,000,000	UFA	-	-	-	-	-	-	-	-
Michael McCarron	C RW	30	$900,000	$900,000	$900,000	UFA	-	-	-	-	-	-
Parker Wotherspoon	D	28	$775,000	RFA	-	-	-	-	-	-	-	-
Collin Graf	RW	23	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$83,400,000	$40,500,000	$21,000,000	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Brennan Othmann	LW	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Aatu Raty	C	23	$1,500,000	RFA	-	-	-	-	-	-	-	-
Kyle Burroughs	D	30	$1,100,000	$1,100,000	$1,100,000	UFA	-	-	-	-	-	-
Cam Lund	C	21	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Jakub Dvorak	D	20	$1,000,000	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-
Konnor Smith	D	21	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Cameron Berg	C LW	23	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Matvey Petrov	LW	22	$850,000	$850,000	RFA	-	-	-	-	-	-	-
Ben Meehan	D	24	$850,000	RFA	-	-	-	-	-	-	-	-
Riley Hughes	C LW RW	25	$850,000	RFA	-	-	-	-	-	-	-	-
Zac Jones	D	25	$812,500	$812,500	RFA	-	-	-	-	-	-	-
Daylan Kuefler	LW	23	$800,000	$800,000	RFA	-	-	-	-	-	-	-
Reese Johnson	C	27	$800,000	RFA	-	-	-	-	-	-	-	-
Helge Grans	D	23	$787,500	$787,500	$787,500	RFA	-	-	-	-	-	-
Connor Mackey	D	29	$775,000	$775,000	$775,000	UFA	-	-	-	-	-	-
Filip Zadina	LW RW	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Jakob Pelletier	C LW	24	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Patrick Giles	C RW	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Zachary Metsa	D	27	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Angus Crookshank	LW	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Clay Stevenson	G	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Filip Kral	D	26	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Jan Jenik	C	25	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Matthew Phillips	C RW	27	$775,000	$775,000	RFA	-	-	-	-	-	-	-
Casey Fitzgerald	D	28	$775,000	RFA	-	-	-	-	-	-	-	-
Dylan Coghlan	D	27	$775,000	RFA	-	-	-	-	-	-	-	-
Hugh McGing	LW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Jakub Skarek	G	26	$775,000	RFA	-	-	-	-	-	-	-	-
John Leonard	LW	27	$775,000	RFA	-	-	-	-	-	-	-	-
Matt Luff	RW	28	$775,000	RFA	-	-	-	-	-	-	-	-
Arnaud Durandeau	LW	26	$762,500	RFA	-	-	-	-	-	-	-	-
Jacob Moverare	D	27	$762,500	RFA	-	-	-	-	-	-	-	-
Seth Griffith	RW	32	$762,500	UFA	-	-	-	-	-	-	-	-
Tanner Laczynski	C	28	$762,500	RFA	-	-	-	-	-	-	-	-
Matt Copponi	C LW RW	22	$750,000	$750,000	$750,000	RFA	-	-	-	-	-	-
Henrik Tikkanen	G	25	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Nikita Tolopilo	G	25	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Ben Gleason	D	27	$750,000	RFA	-	-	-	-	-	-	-	-
Colton Huard	D	25	$750,000	RFA	-	-	-	-	-	-	-	-
Dylan Sikura	C LW RW	30	$750,000	UFA	-	-	-	-	-	-	-	-
Ilya Usov	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
Jack Malone	C LW RW	25	$750,000	RFA	-	-	-	-	-	-	-	-
Rasmus Asplund	C LW RW	28	$750,000	RFA	-	-	-	-	-	-	-	-
William Dufour	RW	23	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$36,550,000	$19,600,000	$9,412,500	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$3,655,000	$1,960,000	$941,250	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Lane Lambert	58	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 15 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 4417	66,255	4,417	100%	$140	$9,275,700
Level 2: 4000	59,917	3,994	100%	$80	$4,793,360
Level 3: 3000	26,999	1,800	60%	$50	$1,349,950
Level 4: 4583	52,529	3,502	76%	$35	$1,838,515
Level 5: 1113	13,540	903	81%	$250	$3,385,000
Total Attendance:	219,240	14,616	85%	-	$22,706,778

Balance Sheet

Income

Home Games Left	26
Average Attendance - %	14,616 (85%)
Average Income per Game	$1,513,785
Year to Date Revenue	$ 22,706,778
Estimated Revenue	$39,358,415
End Year Estimated Revenue	$62,065,193

Expense

Days Remaining	1
Pro Expenses Per Days	$436,010
Pro Year To Date Expenses	$436,010
Farm Expenses Per Days	$20,339
Farm Year To Date Expenses	$20,339
Pro Payroll	$83,400,000
Farm Payroll	$3,655,000
Coach Payroll	$750,000
Estimated Season Expenses	$88,261,349

Bank Account

Current Funds	$54,699,740
Projected Revenue +	$62,065,193
Projected Expenses -	$88,261,349
Projected Bank Account	$28,503,584

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$83,400,000
Total Farm Team Payroll	$3,655,000
Total Coaches Payroll	$750,000
Remaining Cap Space	$7,695,000

Day 59	Game 430
New York Islanders	5
Colorado Avalanche	2
Boxscore	0 Likes

Day 64	Game 468
New York Islanders	0
Vegas Golden Knights	0
Preview	0 Likes

Day 66	Game 482
New York Islanders	0
Anaheim Ducks	0
Preview	0 Likes

Islanders	3
Rocket	5
Boxscore	0 Likes