Arena Capacity  Ticket Price Attendance  % 
Arena Name  Brimstone Palace 
Level 1:  7000  $100  4,924  70.34% 
Level 2:  6000  $60  5,284  88.07% 
Level 3:  3000  $35  2,466  82.20% 
Level 4:  5000  $25  4,261  85.22% 
Luxury :  2000  $200  1,063  53.16% 
Total Capacity :  23000 
Farm 
Farm Level 1:  2000  $35  1,659  82.97% 
Farm Level 2:  1000  $15  992  99.17% 
Farm Total Capacity :  3000 
Income 
Home Games Left  25 
Average Attendance  %  17,998  78.25% 
Average Income per Game  $1,214,921 
Year to Date Revenue  $20,653,655 
Farm 
Home Games Left  26 
Average Attendance  %  2,651  88.37% 
Average Income per Game  $72,953 
Year to Date Revenue  $1,167,255 
Expense 
Pro Players Total Salaries  $28,644,148 
Farm Players Total Salaries  $2,370,218 
Coaches Total Salaries  $2,941,000 
Luxury Taxe Total  $220,726 
Special Salary Cap Value  $0 
Pro Year To Date Expenses  $11,895,271 
Farm Year To Date Expenses  $1,172,638 
Pro Salary Cap To Date  $11,063,280 
Farm Salary Cap To Date  $880,660 
Estimate 
Pro Estimated Season Revenue  $30,373,022 
Farm Estimated Season Revenue  $1,896,789 
Pro Remaining Season Days  86 
Pro Expenses Per Days  $220,008 
Pro Estimated Expenses  $18,920,688 
Farm Remaining Season Days  91 
Farm Expenses Per Days  $21,753 
Farm Estimated Expenses  $1,979,523 
Estimated Season Expenses  $20,900,211 
Season Salary Cap  $31,014,366 
Estimate Under Maximum Salary Cap of $37,000,000  $5,985,634 
Estimate Over Minimum Salary Cap of $13,000,000  $18,014,366 
Current Bank Account  $311,307,798 
Projected Bank Account  $322,677,398 

Pro Players Salaries 
Cam Fowler 
$2,285,625 (5) 
Salary Remaining : 
$1,404,027 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Alexander Burmistrov 
$2,146,500 (2) 
Salary Remaining : 
$1,318,564 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Kelly Guard 
$1,994,927 (1) 
Salary Remaining : 
$1,225,455 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Drayson Bowman 
$1,965,937 (3) 
Salary Remaining : 
$1,207,647 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Alexandre Picard 
$1,530,000 (1) 
Salary Remaining : 
$939,857 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Maxim Lapierre 
$1,486,500 (1) 
Salary Remaining : 
$913,136 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Zack Kassian 
$1,434,170 (2) 
Salary Remaining : 
$880,990 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Maxime Talbot 
$1,395,000 (1) 
Salary Remaining : 
$856,929 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Nick Ross 
$1,300,000 (2) 
Salary Remaining : 
$798,571 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Carl Soderberg 
$1,256,000 (3) 
Salary Remaining : 
$771,543 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Mattias Tedenby 
$1,248,000 (1) 
Salary Remaining : 
$766,629 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Andrew Ladd 
$1,223,989 (4) 
Salary Remaining : 
$751,879 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Claude Giroux 
$1,170,000 (4) 
Salary Remaining : 
$718,714 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Jay Bouwmeester 
$1,162,500 (1) 
Salary Remaining : 
$714,107 
Salary Average : 
$500,000 
Salary Average Remaining : 
$307,143 
Dustin Byfuglien 
$1,120,000 (2) 
Salary Remaining : 
$688,000 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Dougie Hamilton 
$1,087,500 (4) 
Salary Remaining : 
$668,036 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Simon Gamanche 
$840,000 (2) 
Salary Remaining : 
$516,000 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Dylan Larkin 
$800,000 (4) 
Salary Remaining : 
$491,429 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Frederik Andersen 
$747,500 (2) 
Salary Remaining : 
$459,179 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Simon Despres 
$725,000 (2) 
Salary Remaining : 
$445,357 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Nick Schmaltz 
$675,000 (4) 
Salary Remaining : 
$414,643 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Andre Burakovsky 
$650,000 (1) 
Salary Remaining : 
$399,286 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Damon Severson 
$400,000 (2) 
Salary Remaining : 
$245,714 
Salary Average : 
$40,000 
Salary Average Remaining : 
$24,571 
Total Pro Players  23 
Salary Commitment 
Year 8 : $28,644,148 
Year 9 : $19,177,221 
Year 10 : $10,464,051 
Year 11 : $7,242,114 
Salary Average Commitment 
Year 8 : $1,180,000 
Year 9 : $480,000 
Year 10 : $240,000 
Year 11 : $160,000 
Salary Cap with 1 Way Contract 
Year 8 : $28,644,148 
Year 9 : $19,177,221 
Year 10 : $10,464,051 
Year 11 : $7,242,114 

Farm Players Salaries 
Gregory Campbell 
$175,025 (1) 
Salary Remaining : 
$109,843 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Antti Niemi 
$160,425 (2) 
Salary Remaining : 
$100,681 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Steve Ott 
$145,738 (1) 
Salary Remaining : 
$91,463 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Brooks Laich 
$110,000 (1) 
Salary Remaining : 
$69,034 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Anders Lindback 
$101,250 (1) 
Salary Remaining : 
$63,543 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Jimmy Vesey 
$81,250 (1) 
Salary Remaining : 
$50,991 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Johannes Salmonsson 
$79,030 (3) 
Salary Remaining : 
$49,598 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Sami Aittokallio 
$77,500 (1) 
Salary Remaining : 
$48,638 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Jakob Chychrun 
$75,000 (1) 
Salary Remaining : 
$47,069 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Evan Bouchard 
$75,000 (3) 
Salary Remaining : 
$47,069 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Nolan Patrick 
$75,000 (2) 
Salary Remaining : 
$47,069 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Nicolas Hague 
$65,000 (2) 
Salary Remaining : 
$40,793 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Will Butcher 
$65,000 (1) 
Salary Remaining : 
$40,793 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Kerby Rychel 
$65,000 (3) 
Salary Remaining : 
$40,793 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Matt Greene 
$60,000 (1) 
Salary Remaining : 
$37,655 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Jakub Škarek 
$55,000 (3) 
Salary Remaining : 
$34,517 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Valentin Zykov 
$55,000 (1) 
Salary Remaining : 
$34,517 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
AJ Greer 
$50,000 (4) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Martin Frk 
$50,000 (2) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Cody Franson 
$50,000 (1) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Ryan Gropp 
$50,000 (3) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Drake Batherson 
$50,000 (2) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Shane O'Brien 
$50,000 (1) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Bryan Bickell 
$50,000 (1) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Artturi Lehkonen 
$50,000 (1) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Stelio Mattheos 
$50,000 (3) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Christopher Gibson 
$50,000 (2) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Mike Anderson 
$50,000 (3) 
Salary Remaining : 
$31,379 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Anthony Duclair 
$40,000 (2) 
Salary Remaining : 
$25,103 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
John Hayden 
$40,000 (2) 
Salary Remaining : 
$25,103 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Oskar Lindblom 
$40,000 (3) 
Salary Remaining : 
$25,103 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Brock McGinn 
$40,000 (1) 
Salary Remaining : 
$25,103 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Matt Finn 
$40,000 (1) 
Salary Remaining : 
$25,103 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Zack Stortini 
$40,000 (1) 
Salary Remaining : 
$25,103 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Frederic Allard 
$30,000 (1) 
Salary Remaining : 
$18,828 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Miles Wood 
$30,000 (1) 
Salary Remaining : 
$18,828 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,510 
Total Farm Players  36 
Salary Commitment 
Year 8 : $2,370,218 
Year 9 : $1,044,455 
Year 10 : $514,030 
Year 11 : $50,000 
Salary Average Commitment 
Year 8 : $144,000 
Year 9 : $68,000 
Year 10 : $36,000 
Year 11 : $4,000 
