Arena Capacity  Ticket Price Attendance  % 
Arena Name  Brimstone Palace 
Level 1:  7000  $100  5,302  75.75% 
Level 2:  6000  $60  5,530  92.17% 
Level 3:  3000  $35  2,579  85.95% 
Level 4:  5000  $25  4,432  88.65% 
Luxury :  2000  $200  1,118  55.88% 
Total Capacity :  23000 
Farm 
Farm Level 1:  2000  $35  1,669  83.43% 
Farm Level 2:  1000  $15  989  98.94% 
Farm Total Capacity :  3000 
Income 
Home Games Left  16 
Average Attendance  %  18,961  82.44% 
Average Income per Game  $1,286,665 
Year to Date Revenue  $33,453,290 
Farm 
Home Games Left  16 
Average Attendance  %  2,658  88.60% 
Average Income per Game  $73,243 
Year to Date Revenue  $1,904,315 
Expense 
Pro Players Total Salaries  $28,402,896 
Farm Players Total Salaries  $2,603,284 
Coaches Total Salaries  $1,900,000 
Luxury Taxe Total  $328,607 
Special Salary Cap Value  $0 
Pro Year To Date Expenses  $17,078,186 
Farm Year To Date Expenses  $2,126,359 
Pro Salary Cap To Date  $16,475,640 
Farm Salary Cap To Date  $1,594,282 
Estimate 
Pro Estimated Season Revenue  $20,586,640 
Farm Estimated Season Revenue  $1,171,886 
Pro Remaining Season Days  62 
Pro Expenses Per Days  $188,480 
Pro Estimated Expenses  $11,685,760 
Farm Remaining Season Days  65 
Farm Expenses Per Days  $22,033 
Farm Estimated Expenses  $1,432,145 
Estimated Season Expenses  $13,117,905 
Season Salary Cap  $31,006,180 
Estimate Under Maximum Salary Cap of $40,000,000  $8,993,820 
Estimate Over Minimum Salary Cap of $14,000,000  $17,006,180 
Current Bank Account  $394,219,814 
Projected Bank Account  $402,860,435 

Pro Players Salaries 
Kelly Guard 
$3,241,757 (2) 
Salary Remaining : 
$1,288,391 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Jamie Benn 
$2,468,475 (2) 
Salary Remaining : 
$981,061 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Dylan Larkin 
$2,195,000 (5) 
Salary Remaining : 
$872,372 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Zack Kassian 
$1,792,712 (1) 
Salary Remaining : 
$712,488 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Jakub Voracek 
$1,394,500 (1) 
Salary Remaining : 
$554,224 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Andrew Ladd 
$1,223,989 (1) 
Salary Remaining : 
$486,457 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Jonas Johansson 
$1,123,123 (1) 
Salary Remaining : 
$446,369 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Joe Morrow 
$1,100,000 (3) 
Salary Remaining : 
$437,179 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Artturi Lehkonen 
$1,072,500 (2) 
Salary Remaining : 
$426,250 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Valentin Zykov 
$1,050,000 (1) 
Salary Remaining : 
$417,308 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Nick Ross 
$1,040,000 (1) 
Salary Remaining : 
$413,333 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Johannes Salmonsson 
$1,027,390 (2) 
Salary Remaining : 
$408,322 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Kirill Kaprizov 
$925,000 (5) 
Salary Remaining : 
$367,628 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Tyson Jost 
$925,000 (3) 
Salary Remaining : 
$367,628 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
John Klingberg 
$873,450 (1) 
Salary Remaining : 
$347,140 
Salary Average : 
$647,000 
Salary Average Remaining : 
$257,141 
Will Butcher 
$825,000 (2) 
Salary Remaining : 
$327,885 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Simon Despres 
$825,000 (2) 
Salary Remaining : 
$327,885 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Nolan Patrick 
$800,000 (4) 
Salary Remaining : 
$317,949 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Jake Bean 
$750,000 (3) 
Salary Remaining : 
$298,077 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Logan Brown 
$750,000 (1) 
Salary Remaining : 
$298,077 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Evan Bouchard 
$750,000 (4) 
Salary Remaining : 
$298,077 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Bowen Byram 
$750,000 (1) 
Salary Remaining : 
$298,077 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Alexis Lafrenière 
$750,000 (2) 
Salary Remaining : 
$298,077 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Connor Hellebuyck 
$750,000 (2) 
Salary Remaining : 
$298,077 
Salary Average : 
$40,000 
Salary Average Remaining : 
$15,897 
Total Pro Players  24 
Salary Commitment 
Year 11 : $28,402,896 
Year 12 : $18,405,122 
Year 13 : $7,445,000 
Year 14 : $4,670,000 
Salary Average Commitment 
Year 11 : $1,527,000 
Year 12 : $600,000 
Year 13 : $280,000 
Year 14 : $160,000 
Salary Cap with 1 Way Contract 
Year 11 : $28,402,896 
Year 12 : $18,405,122 
Year 13 : $7,445,000 
Year 14 : $4,670,000 

Farm Players Salaries 
Anders Lindback 
$132,000 (2) 
Salary Remaining : 
$53,962 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Elvis Merzlikins 
$125,000 (1) 
Salary Remaining : 
$51,101 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Carl Soderberg 
$110,000 (1) 
Salary Remaining : 
$44,969 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Kent Johnson 
$82,500 (3) 
Salary Remaining : 
$33,726 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Scott Perunovich 
$78,000 (3) 
Salary Remaining : 
$31,887 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Peyton Krebs 
$75,000 (1) 
Salary Remaining : 
$30,660 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Erik Brännström 
$75,000 (4) 
Salary Remaining : 
$30,660 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Chase Stillman 
$70,000 (3) 
Salary Remaining : 
$28,616 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
John Hayden 
$70,000 (1) 
Salary Remaining : 
$28,616 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Aleksandr Kisakov 
$70,000 (3) 
Salary Remaining : 
$28,616 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Arthur Kaliyev 
$67,500 (1) 
Salary Remaining : 
$27,594 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Kerby Rychel 
$67,500 (2) 
Salary Remaining : 
$27,594 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
J.T. Compher 
$65,784 (1) 
Salary Remaining : 
$26,893 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Evan Fitzpatrick 
$65,000 (3) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Mike Anderson 
$65,000 (3) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Dawson Mercer 
$65,000 (2) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Nils Lundkvist 
$65,000 (4) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Stelio Mattheos 
$65,000 (3) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Egor Afanasyev 
$65,000 (1) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Hendrix Lapierre 
$65,000 (2) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Jakob ForsbackaKarlsson 
$65,000 (1) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
John Marino 
$65,000 (4) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Ivan Morozov 
$65,000 (2) 
Salary Remaining : 
$26,572 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
JeanLuc Foudy 
$60,000 (2) 
Salary Remaining : 
$24,528 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Daemon Hunt 
$60,000 (2) 
Salary Remaining : 
$24,528 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Evan Nause 
$60,000 (3) 
Salary Remaining : 
$24,528 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Max Gildon 
$60,000 (2) 
Salary Remaining : 
$24,528 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Ryan McLeod 
$55,000 (2) 
Salary Remaining : 
$22,484 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Jeremy Swayman 
$55,000 (1) 
Salary Remaining : 
$22,484 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Jakub Škarek 
$55,000 (3) 
Salary Remaining : 
$22,484 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Egor Sokolov 
$55,000 (2) 
Salary Remaining : 
$22,484 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Philip Svedebäck 
$55,000 (3) 
Salary Remaining : 
$22,484 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
AJ Greer 
$50,000 (1) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Josh Bloom 
$50,000 (3) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Philipp Kurashev 
$50,000 (1) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Robert Bortuzzo 
$50,000 (1) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Zachary Jones 
$50,000 (1) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Zion Nybeck 
$50,000 (2) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Jordan Harris 
$50,000 (1) 
Salary Remaining : 
$20,440 
Salary Average : 
$4,000 
Salary Average Remaining : 
$1,635 
Total Farm Players  39 
Salary Commitment 
Year 11 : $2,603,284 
Year 12 : $1,655,000 
Year 13 : $920,500 
Year 14 : $205,000 
Salary Average Commitment 
Year 11 : $156,000 
Year 12 : $100,000 
Year 13 : $56,000 
Year 14 : $12,000 
