Arena Capacity  Ticket Price Attendance  % 
Arena Name  PNC Arena 
Level 1:  6000  $102  5 796  96,60% 
Level 2:  5000  $63  4 833  96,66% 
Level 3:  2000  $37  1 977  98,84% 
Level 4:  4000  $28  3 206  80,14% 
Luxury :  1000  $216  967  96,69% 
Total Capacity :  18000 
Team Popularity :  100,00% 
Income 
Home Games Left  3 
Average Attendance  %  16 778  93,21% 
Average Income per Game  $1,888,344 
Year to Date Revenue  $71,757,072 
Expense 
Pro Players Total Salaries  $75,308,000 
Pro Players Total Average Salaries  $75,308,000 
Farm Players Total Salaries  $3,583,184 
Farm Players Total Average Salaries  $3,443,184 
Coaches Total Salaries  $4,250,000 
Luxury Taxe Total  $15,629,641 
Pro Year To Date Expenses  $65,270,527 
Farm Year To Date Expenses  $3,480,845 
Pro Salary Cap Per Days  $392,229 
Pro Salary Cap To Date  $62,320,271 
Farm Salary Cap Per Days  $14,778 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $5,665,032 
Pro Remaining Season Days  17 
Pro Expenses Per Days  $407,854 
Pro Estimated Expenses  $6,933,518 
Farm Remaining Season Days  58 
Farm Expenses Per Days  $20,743 
Farm Estimated Expenses  $1,203,094 
Estimated Season Expenses  $8,136,612 
Estimated Season Salary Cap  $68,988,164 
Estimate Under Maximum Salary Cap of $83,500,000  $14,511,836 
Estimate Over Minimum Salary Cap of $61,700,000  $7,288,164 
Current Bank Account  $169,090,575 
Projected Bank Account  $166,618,995 

Pro Players Salaries 
Tye Kartye 
$8,000,000 (3) 
Salary Remaining : 
$708,333 
Salary Average : 
$8,000,000 
Salary Average Remaining : 
$708,333 
Clayton Keller 
$7,000,000 (2) 
Salary Remaining : 
$619,792 
Salary Average : 
$7,000,000 
Salary Average Remaining : 
$619,792 
Brayden Schenn 
$6,500,000 (4) 
Salary Remaining : 
$575,521 
Salary Average : 
$6,500,000 
Salary Average Remaining : 
$575,521 
Mike Matheson 
$6,500,000 (2) 
Salary Remaining : 
$575,521 
Salary Average : 
$6,500,000 
Salary Average Remaining : 
$575,521 
Chris Kreider 
$6,500,000 (2) 
Salary Remaining : 
$575,521 
Salary Average : 
$6,500,000 
Salary Average Remaining : 
$575,521 
Tyler Bertuzzi 
$5,500,000 (3) 
Salary Remaining : 
$486,979 
Salary Average : 
$5,500,000 
Salary Average Remaining : 
$486,979 
Reilly Smith 
$5,200,000 (2) 
Salary Remaining : 
$460,417 
Salary Average : 
$5,200,000 
Salary Average Remaining : 
$460,417 
Samuel Girard 
$5,000,000 (4) 
Salary Remaining : 
$442,708 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$442,708 
Sean Durzi 
$3,500,000 (4) 
Salary Remaining : 
$309,896 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$309,896 
Ryan Johansen 
$3,500,000 (4) 
Salary Remaining : 
$309,896 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$309,896 
Maxim Comptois 
$3,000,000 (2) 
Salary Remaining : 
$265,625 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$265,625 
Kaapo Kahkonen 
$3,000,000 (3) 
Salary Remaining : 
$265,625 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$265,625 
Dmitry Kulikov 
$2,850,000 (3) 
Salary Remaining : 
$252,344 
Salary Average : 
$2,850,000 
Salary Average Remaining : 
$252,344 
Tyler Motte 
$1,800,000 (1) 
Salary Remaining : 
$159,375 
Salary Average : 
$1,800,000 
Salary Average Remaining : 
$159,375 
Casey Mitelstadt 
$1,500,000 (2) 
Salary Remaining : 
$132,813 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$132,813 
Justin Danforth 
$1,500,000 (3) 
Salary Remaining : 
$132,813 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$132,813 
Nick Perbix 
$1,100,000 (2) 
Salary Remaining : 
$97,396 
Salary Average : 
$1,100,000 
Salary Average Remaining : 
$97,396 
Yaroslav Askarov 
$925,000 (2) 
Salary Remaining : 
$81,901 
Salary Average : 
$925,000 
Salary Average Remaining : 
$81,901 
Pontus Holmberg 
$833,000 (2) 
Salary Remaining : 
$73,755 
Salary Average : 
$833,000 
Salary Average Remaining : 
$73,755 
Sean Walker 
$800,000 (2) 
Salary Remaining : 
$70,833 
Salary Average : 
$800,000 
Salary Average Remaining : 
$70,833 
Oskar Lindblom 
$800,000 (2) 
Salary Remaining : 
$70,833 
Salary Average : 
$800,000 
Salary Average Remaining : 
$70,833 
Total Pro Players  21 
Salary Commitment 
Year 8 : $75,308,000 
Year 9 : $73,508,000 
Year 10 : $39,350,000 
Year 11 : $18,500,000 
Salary Average Commitment 
Year 8 : $75,308,000 
Year 9 : $73,508,000 
Year 10 : $39,350,000 
Year 11 : $18,500,000 
Salary Cap with 1 Way Contract 
Year 8 : $75,308,000 
Year 9 : $73,508,000 
Year 10 : $39,350,000 
Year 11 : $18,500,000 

Farm Players Salaries 
Arber Xhekaj 
$199,000 (3) 
Salary Remaining : 
$49,536 
Salary Average : 
$199,000 
Salary Average Remaining : 
$49,536 
Jaxson Stauber 
$190,000 (2) 
Salary Remaining : 
$47,296 
Salary Average : 
$95,000 
Salary Average Remaining : 
$23,648 
John Leonard 
$150,000 (1) 
Salary Remaining : 
$37,339 
Salary Average : 
$150,000 
Salary Average Remaining : 
$37,339 
Cole McWard 
$145,000 (4) 
Salary Remaining : 
$36,094 
Salary Average : 
$145,000 
Salary Average Remaining : 
$36,094 
Sam Malinski 
$145,000 (4) 
Salary Remaining : 
$36,094 
Salary Average : 
$145,000 
Salary Average Remaining : 
$36,094 
Lukas Rousek 
$95,000 (4) 
Salary Remaining : 
$23,648 
Salary Average : 
$95,000 
Salary Average Remaining : 
$23,648 
Hunter McKown 
$95,000 (2) 
Salary Remaining : 
$23,648 
Salary Average : 
$95,000 
Salary Average Remaining : 
$23,648 
Jake Livingstone 
$95,000 (4) 
Salary Remaining : 
$23,648 
Salary Average : 
$95,000 
Salary Average Remaining : 
$23,648 
Joakim Kemell 
$92,500 (3) 
Salary Remaining : 
$23,026 
Salary Average : 
$92,500 
Salary Average Remaining : 
$23,026 
Brandt Clarke 
$92,500 (2) 
Salary Remaining : 
$23,026 
Salary Average : 
$92,500 
Salary Average Remaining : 
$23,026 
Kim Nousiainen 
$85,917 (1) 
Salary Remaining : 
$21,387 
Salary Average : 
$85,917 
Salary Average Remaining : 
$21,387 
Samuel Walker 
$85,500 (1) 
Salary Remaining : 
$21,283 
Salary Average : 
$85,500 
Salary Average Remaining : 
$21,283 
Nick Abruzzese 
$85,000 (2) 
Salary Remaining : 
$21,159 
Salary Average : 
$85,000 
Salary Average Remaining : 
$21,159 
Pavol Regenda 
$85,000 (3) 
Salary Remaining : 
$21,159 
Salary Average : 
$85,000 
Salary Average Remaining : 
$21,159 
Connor McMichael 
$85,000 (2) 
Salary Remaining : 
$21,159 
Salary Average : 
$85,000 
Salary Average Remaining : 
$21,159 
Remi Poirier 
$83,667 (2) 
Salary Remaining : 
$20,827 
Salary Average : 
$83,667 
Salary Average Remaining : 
$20,827 
Dennis Hildeby 
$83,300 (3) 
Salary Remaining : 
$20,736 
Salary Average : 
$83,300 
Salary Average Remaining : 
$20,736 
William Wallinder 
$83,300 (2) 
Salary Remaining : 
$20,736 
Salary Average : 
$83,300 
Salary Average Remaining : 
$20,736 
Luke Stevens 
$80,000 (1) 
Salary Remaining : 
$19,914 
Salary Average : 
$80,000 
Salary Average Remaining : 
$19,914 
Mike hardman 
$80,000 (2) 
Salary Remaining : 
$19,914 
Salary Average : 
$80,000 
Salary Average Remaining : 
$19,914 
Nick Blankenburg 
$80,000 (1) 
Salary Remaining : 
$19,914 
Salary Average : 
$110,000 
Salary Average Remaining : 
$27,382 
Samuel Asselin 
$80,000 (1) 
Salary Remaining : 
$19,914 
Salary Average : 
$80,000 
Salary Average Remaining : 
$19,914 
Cooper Zech 
$80,000 (2) 
Salary Remaining : 
$19,914 
Salary Average : 
$80,000 
Salary Average Remaining : 
$19,914 
Angus Crookshank 
$80,000 (3) 
Salary Remaining : 
$19,914 
Salary Average : 
$80,000 
Salary Average Remaining : 
$19,914 
Joel Teasdale 
$77,500 (1) 
Salary Remaining : 
$19,292 
Salary Average : 
$77,500 
Salary Average Remaining : 
$19,292 
Hudson Elynuik 
$77,500 (2) 
Salary Remaining : 
$19,292 
Salary Average : 
$77,500 
Salary Average Remaining : 
$19,292 
Jacob Larsson 
$77,500 (4) 
Salary Remaining : 
$19,292 
Salary Average : 
$77,500 
Salary Average Remaining : 
$19,292 
Felix Robert 
$77,500 (2) 
Salary Remaining : 
$19,292 
Salary Average : 
$77,500 
Salary Average Remaining : 
$19,292 
Jake Massie 
$77,500 (1) 
Salary Remaining : 
$19,292 
Salary Average : 
$77,500 
Salary Average Remaining : 
$19,292 
Spencer Smallman 
$75,000 (1) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
Drake Rymsha 
$75,000 (1) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
Akito Hirose 
$75,000 (1) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
Jet Greaves 
$75,000 (1) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
Yaniv Perets 
$75,000 (1) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
Radim Zohorna 
$75,000 (4) 
Salary Remaining : 
$18,670 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Arnaud Durandeau 
$75,000 (2) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
Matt Filipe 
$75,000 (2) 
Salary Remaining : 
$18,670 
Salary Average : 
$75,000 
Salary Average Remaining : 
$18,670 
David Cotton 
$70,000 (1) 
Salary Remaining : 
$17,425 
Salary Average : 
$70,000 
Salary Average Remaining : 
$17,425 
Brent Pedersen 
$70,000 (1) 
Salary Remaining : 
$17,425 
Salary Average : 
$70,000 
Salary Average Remaining : 
$17,425 
Total Farm Players  39 
Salary Commitment 
Year 8 : $3,583,184 
Year 9 : $2,161,767 
Year 10 : $1,172,300 
Year 11 : $632,500 
Salary Average Commitment 
Year 8 : $3,443,184 
Year 9 : $2,181,767 
Year 10 : $1,097,300 
Year 11 : $557,500 
