Arena Capacity  Ticket Price Attendance  % 
Arena Name  The Death Trap 
Level 1:  7000  $100  5,701  81.44% 
Level 2:  6000  $70  4,284  71.40% 
Level 3:  3000  $40  2,419  80.63% 
Level 4:  5000  $30  4,227  84.55% 
Luxury :  2000  $175  1,333  66.67% 
Total Capacity :  23000 
Farm 
Farm Level 1:  3000  $50  1,790  59.66% 
Farm Level 2:  2000  $30  1,044  52.22% 
Farm Total Capacity :  5000 
Income 
Home Games Left  26 
Average Attendance  %  17,964  78.11% 
Average Income per Game  $1,326,857 
Year to Date Revenue  $21,229,710 
Farm 
Home Games Left  25 
Average Attendance  %  2,834  56.69% 
Average Income per Game  $120,828 
Year to Date Revenue  $2,054,070 
Expense 
Pro Players Total Salaries  $25,975,575 
Farm Players Total Salaries  $2,100,000 
Coaches Total Salaries  $2,975,000 
Luxury Taxe Total  $183,734 
Special Salary Cap Value  $0 
Pro Year To Date Expenses  $9,945,830 
Farm Year To Date Expenses  $1,208,051 
Pro Salary Cap To Date  $9,213,843 
Farm Salary Cap To Date  $826,734 
Estimate 
Pro Estimated Season Revenue  $34,498,279 
Farm Estimated Season Revenue  $3,020,691 
Pro Remaining Season Days  90 
Pro Expenses Per Days  $195,459 
Pro Estimated Expenses  $17,591,310 
Farm Remaining Season Days  86 
Farm Expenses Per Days  $22,302 
Farm Estimated Expenses  $1,917,972 
Estimated Season Expenses  $19,509,282 
Season Salary Cap  $28,075,575 
Estimate Under Maximum Salary Cap of $38,000,000  $9,924,425 
Estimate Over Minimum Salary Cap of $13,000,000  $15,075,575 
Current Bank Account  $286,969,477 
Projected Bank Account  $304,979,165 

Pro Players Salaries 
Anze Kopitar 
$2,499,500 (3) 
Salary Remaining : 
$1,573,112 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Tyler Seguin 
$2,092,000 (3) 
Salary Remaining : 
$1,316,643 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Oliver EkmanLarsson 
$1,875,000 (3) 
Salary Remaining : 
$1,180,070 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Alex Pietrangelo 
$1,650,825 (2) 
Salary Remaining : 
$1,038,981 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
David Pastrnak 
$1,592,500 (5) 
Salary Remaining : 
$1,002,273 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Mark Stone 
$1,219,000 (2) 
Salary Remaining : 
$767,203 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Clayton Keller 
$1,187,500 (5) 
Salary Remaining : 
$747,378 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Jake Guentzel 
$1,162,500 (5) 
Salary Remaining : 
$731,643 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Ben Bishop 
$1,086,750 (2) 
Salary Remaining : 
$683,969 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Robin Lehner 
$1,000,000 (5) 
Salary Remaining : 
$629,371 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Zach Bogosian 
$925,000 (2) 
Salary Remaining : 
$582,168 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Nikolaj Ehlers 
$800,000 (3) 
Salary Remaining : 
$503,497 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Kyle Connor 
$800,000 (4) 
Salary Remaining : 
$503,497 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Ivan Provorov 
$750,000 (4) 
Salary Remaining : 
$472,028 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Josh Morrissey 
$750,000 (2) 
Salary Remaining : 
$472,028 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Patrice Bergeron 
$720,000 (1) 
Salary Remaining : 
$453,147 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Matt Nieto 
$700,000 (2) 
Salary Remaining : 
$440,559 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Nick Cousins 
$700,000 (1) 
Salary Remaining : 
$440,559 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Mikael Backlund 
$625,000 (2) 
Salary Remaining : 
$393,357 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Ryan Wilson 
$600,000 (1) 
Salary Remaining : 
$377,622 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Ben Smith 
$600,000 (1) 
Salary Remaining : 
$377,622 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Drew Stafford 
$600,000 (1) 
Salary Remaining : 
$377,622 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Brandon Sutter 
$600,000 (1) 
Salary Remaining : 
$377,622 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Christian Folin 
$500,000 (1) 
Salary Remaining : 
$314,685 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Nick Holden 
$500,000 (1) 
Salary Remaining : 
$314,685 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Nick Shore 
$440,000 (3) 
Salary Remaining : 
$276,923 
Salary Average : 
$40,000 
Salary Average Remaining : 
$25,175 
Total Pro Players  26 
Salary Commitment 
Year 9 : $25,975,575 
Year 10 : $21,155,575 
Year 11 : $14,199,000 
Year 12 : $6,492,500 
Salary Average Commitment 
Year 9 : $880,000 
Year 10 : $560,000 
Year 11 : $360,000 
Year 12 : $240,000 
Salary Cap with 1 Way Contract 
Year 9 : $25,975,575 
Year 10 : $21,155,575 
Year 11 : $14,199,000 
Year 12 : $6,492,500 

Farm Players Salaries 
Jordan Binnington 
$100,000 (5) 
Salary Remaining : 
$61,871 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Victor Rask 
$80,000 (4) 
Salary Remaining : 
$49,496 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Jake Bean 
$75,000 (5) 
Salary Remaining : 
$46,403 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Noah Dobson 
$75,000 (2) 
Salary Remaining : 
$46,403 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Conor Timmins 
$75,000 (1) 
Salary Remaining : 
$46,403 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Tyson Jost 
$75,000 (5) 
Salary Remaining : 
$46,403 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Tomas Tatar 
$70,000 (3) 
Salary Remaining : 
$43,309 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Dillon Dube 
$65,000 (5) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Andrew Mangiapane 
$65,000 (4) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Victor Mete 
$65,000 (1) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Rasmus Andersson 
$65,000 (3) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Frederic Allard 
$65,000 (3) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Nils Lundkvist 
$65,000 (2) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Tyler Parsons 
$65,000 (5) 
Salary Remaining : 
$40,216 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Emil Bemström 
$60,000 (2) 
Salary Remaining : 
$37,122 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Oskar Sundqvist 
$60,000 (1) 
Salary Remaining : 
$37,122 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Shawn Matthias 
$60,000 (1) 
Salary Remaining : 
$37,122 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Charlie Coyle 
$60,000 (2) 
Salary Remaining : 
$37,122 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Jesse Ylönen 
$60,000 (2) 
Salary Remaining : 
$37,122 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Dmitri Zavgorodny 
$55,000 (3) 
Salary Remaining : 
$34,029 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Joel Hofer 
$55,000 (3) 
Salary Remaining : 
$34,029 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
David Gustafsson 
$55,000 (2) 
Salary Remaining : 
$34,029 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Chris Tanev 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Justin Schultz 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Tim Kennedy 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Mathias Emilio Pettersen 
$50,000 (3) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Kevin Porter 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Nikita Alexandrov 
$50,000 (3) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
William Carrier 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Martin Frk 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Torrey Mitchell 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Andrew Nielsen 
$50,000 (2) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Glenn Gawdin 
$50,000 (1) 
Salary Remaining : 
$30,935 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Adam Lowry 
$40,000 (1) 
Salary Remaining : 
$24,748 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Linus Soderstrom 
$40,000 (3) 
Salary Remaining : 
$24,748 
Salary Average : 
$4,000 
Salary Average Remaining : 
$2,475 
Total Farm Players  35 
Salary Commitment 
Year 9 : $2,100,000 
Year 10 : $1,400,000 
Year 11 : $975,000 
Year 12 : $525,000 
Salary Average Commitment 
Year 9 : $140,000 
Year 10 : $88,000 
Year 11 : $60,000 
Year 12 : $28,000 
