• AHSQ
  • Day 52Game 357
    San Jose4
    NY Islanders
    Boxscore 0 Likes
  • Day 55Game 380
    Chicago0
    NY Islanders
    Preview 0 Likes
  • Day 59Game 405
    Nashville0
    NY Islanders
    Preview 0 Likes
  • Day 52Game 324
    Thunderbirds6
    Islanders4
    Boxscore 0 Likes
  • Day 54Game 336
    Islanders0
    Knights0
    Preview 0 Likes
  • Day 56Game 344
    Canucks0
    Islanders0
    Preview 0 Likes
  • Day 58Game 353
    Bears0
    Islanders0
    Preview 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
David Pastrnak
 
 
RW
 
 
22 $6,666,666 $6,666,666 RFA - - -
Nathan MacKinnon
C
 
 
 
 
24 $6,300,000 RFA - - - -
Brad Marchand
 
LW
 
 
 
30 $6,125,000 UFA - - - -
Filip Forsberg
 
LW
 
 
 
24 $6,000,000 RFA - - - -
Ryan Nugent-Hopkins
C
LW
 
 
 
25 $6,000,000 RFA - - - -
Hampus Lindholm
 
 
 
D
 
24 $5,713,415 RFA - - - -
Marc Staal
 
 
 
D
 
31 $4,500,000 UFA - - - -
Oscar Klefbom
 
 
 
D
 
25 $4,167,000 $4,167,000 RFA - - -
Marcus Pettersson
 
 
 
D
 
22 $4,025,175 $4,025,175 RFA - - -
Patrik Nemeth
 
 
 
D
 
26 $3,000,000 RFA - - - -
Jared McCann
C
LW
 
 
 
22 $2,940,000 RFA - - - -
Andrew Copp
C
LW
RW
 
 
24 $2,280,000 RFA - - - -
Radim Simek
 
 
 
D
 
26 $2,250,000 * $2,250,000 * $2,250,000 * UFA - -
Jordan Greenway
 
LW
RW
 
 
21 $2,100,000 RFA - - - -
Ilya Sorokin
 
 
 
 
G
24 $2,000,000 RFA - - - -
Austin Watson
 
LW
RW
 
 
26 $1,800,000 * $1,800,000 * $1,800,000 * UFA - -
Brian Elliott
 
 
 
 
G
33 $1,800,000 $1,800,000 UFA - - -
Troy Stecher
 
 
 
D
 
24 $1,700,000 RFA - - - -
Mark Jankowski
C
LW
 
 
 
24 $1,675,000 RFA - - - -
Gaetan Haas
C
 
 
 
 
26 $1,562,500 RFA - - - -
David Kampf
C
LW
 
 
 
23 $1,500,000 $1,500,000 $1,500,000 RFA - -
Steven Fogarty
C
LW
RW
 
 
25 $1,000,000 * $1,000,000 * $1,000,000 * UFA - -
Bonus - - - - - -
PRO TOTALS $75,104,756 $23,208,841 $6,550,000 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 1 Jul 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27
Adin Hill
 
 
 
 
G
25 $2,175,000 $2,175,000 RFA - - -
Xavier Ouellet
 
 
 
D
 
27 $1,250,000 RFA - - - -
Cam Johnson
 
 
 
 
G
27 $1,050,000 RFA - - - -
Jake Lucchini
 
LW
 
 
 
26 $1,000,000 RFA - - - -
Jake Paterson
 
 
 
 
G
27 $950,000 RFA - - - -
Jack Dougherty
 
 
 
D
 
24 $937,125 RFA - - - -
Jamie McGinn
 
LW
RW
 
 
33 $875,000 UFA - - - -
Bokondji Imama
 
LW
 
 
 
25 $850,000 RFA - - - -
Caleb Jones
 
 
 
D
 
24 $850,000 RFA - - - -
Derek Nesbitt
 
LW
RW
 
 
38 $850,000 UFA - - - -
Adam Werner
 
 
 
 
G
26 $842,500 $842,500 RFA - - -
Nolan Stevens
C
LW
 
 
 
24 $842,500 $842,500 RFA - - -
Markus Phillips
 
 
 
D
 
21 $775,000 $775,000 RFA - - -
Sean Durzi
 
 
 
D
 
22 $775,000 $775,000 RFA - - -
Shane Gersich
C
LW
 
 
 
25 $775,000 RFA - - - -
Jalen Chatfield
 
 
 
D
 
24 $765,000 $765,000 RFA - - -
Cole Fraser
 
 
 
D
 
21 $735,000 $735,000 RFA - - -
Radovan Bondra
 
 
RW
 
 
23 $735,000 $735,000 RFA - - -
Cale Fleury
 
 
 
D
 
22 $725,000 $725,000 RFA - - -
Troy Terry
C
 
RW
 
 
24 $725,000 RFA - - - -
Kelly Summers
 
 
 
D
 
24 $715,000 RFA - - - -
Leon Gawanke
 
 
 
D
 
21 $700,000 $700,000 RFA - - -
Sam Miletic
 
LW
 
 
 
24 $700,000 RFA - - - -
Vladislav Kara
C
 
 
 
 
22 $700,000 RFA - - - -
FARM TOTALS $21,297,125 $9,070,000 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2021-22 2022-23 2023-24 2024-25 2025-26 2026-26
Jeff Blashill 47 $3,800,000 - - - -
COACHING TOTALS $3,800,000 $0 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6000 26,195  5,239  87% $147  $3,850,665
Level 2: 5000 23,645  4,729  95% $94  $2,222,630
Level 3: 2700 13,500  2,700  100% $72  $972,000
Level 4: 3300 13,362  2,672  81% $50  $668,100
Level 5: 1000 5,000  1,000  100% $235  $1,175,000
Total Attendance: 81,702  16,340 91% - $13,243,709

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 16,340 (91%)
Average Income per Game $2,648,742
Year to Date Revenue $ 13,243,709
Estimated Revenue $95,354,705
End Year Estimated Revenue $108,598,414
  Expense
Days Remaining 6
Pro Expenses Per Days $375,524
Pro Year To Date Expenses $2,253,144
Farm Expenses Per Days $107,021
Farm Year To Date Expenses $642,126
Pro Payroll $75,104,756
Estimated Season Expenses $78,000,026

Bank Account
Current Funds $-2,098,258
Projected Revenue + $108,598,414
Projected Expenses - $78,000,026
Projected Bank Account $28,500,130
 
Salary Cap
Salary Cap $71,400,000
Total Payroll $75,104,756
Remaining Cap Space $-3,704,756