Arena Capacity  Ticket Price Attendance  % 
Arena Name  T Mobile 
Level 1:  6000  $100  5 789  96,49% 
Level 2:  5000  $60  4 810  96,20% 
Level 3:  2000  $35  1 997  99,85% 
Level 4:  4000  $25  3 865  96,63% 
Luxury :  1000  $200  1 000  100,00% 
Total Capacity :  18000 
Team Popularity :  100,00% 
Income 
Home Games Left  30 
Average Attendance  %  17 461  97,01% 
Average Income per Game  $1,838,725 
Year to Date Revenue  $20,225,976 
Expense 
Pro Players Total Salaries  $74,124,000 
Pro Players Total Average Salaries  $74,124,000 
Farm Players Total Salaries  $3,567,101 
Farm Players Total Average Salaries  $3,421,601 
Coaches Total Salaries  $2,950,000 
Luxury Taxe Total  $4,945,323 
Pro Year To Date Expenses  $20,171,561 
Farm Year To Date Expenses  $1,098,498 
Pro Salary Cap Per Days  $386,062 
Pro Salary Cap To Date  $19,786,392 
Farm Salary Cap Per Days  $14,685 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $55,161,753 
Pro Remaining Season Days  141 
Pro Expenses Per Days  $393,615 
Pro Estimated Expenses  $55,499,715 
Farm Remaining Season Days  182 
Farm Expenses Per Days  $21,747 
Farm Estimated Expenses  $3,957,954 
Estimated Season Expenses  $59,457,669 
Estimated Season Salary Cap  $74,221,134 
Estimate Under Maximum Salary Cap of $83,500,000  $9,278,866 
Estimate Over Minimum Salary Cap of $61,700,000  $12,521,134 
Current Bank Account  $1,138,336 
Projected Bank Account  ($3,157,580) 

Pro Players Salaries 
Nicklas Backstrom 
$7,900,000 (3) 
Salary Remaining : 
$5,801,563 
Salary Average : 
$7,900,000 
Salary Average Remaining : 
$5,801,563 
Mikhail Sergachev 
$7,000,000 (4) 
Salary Remaining : 
$5,140,625 
Salary Average : 
$7,000,000 
Salary Average Remaining : 
$5,140,625 
Rickard Rakell 
$5,000,000 (3) 
Salary Remaining : 
$3,671,875 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$3,671,875 
Rasmus Ristolainen 
$5,000,000 (3) 
Salary Remaining : 
$3,671,875 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$3,671,875 
Evgeni Malkin 
$5,000,000 (4) 
Salary Remaining : 
$3,671,875 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$3,671,875 
Hampus Lindholm 
$5,000,000 (4) 
Salary Remaining : 
$3,671,875 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$3,671,875 
Erik Johnson 
$3,990,000 (3) 
Salary Remaining : 
$2,930,156 
Salary Average : 
$3,990,000 
Salary Average Remaining : 
$2,930,156 
Brendan Gallagher 
$3,110,000 (3) 
Salary Remaining : 
$2,283,906 
Salary Average : 
$3,110,000 
Salary Average Remaining : 
$2,283,906 
Jakub Vrana 
$3,000,000 (2) 
Salary Remaining : 
$2,203,125 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,203,125 
Seth Jarvis 
$3,000,000 (2) 
Salary Remaining : 
$2,203,125 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,203,125 
Corey Perry 
$3,000,000 (2) 
Salary Remaining : 
$2,203,125 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,203,125 
Antti Raanta 
$2,850,000 (4) 
Salary Remaining : 
$2,092,969 
Salary Average : 
$2,850,000 
Salary Average Remaining : 
$2,092,969 
Nick Foligno 
$2,500,000 (2) 
Salary Remaining : 
$1,835,938 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$1,835,938 
Cal Clutterbuck 
$2,500,000 (3) 
Salary Remaining : 
$1,835,938 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$1,835,938 
Vitek Vanecek 
$2,500,000 (3) 
Salary Remaining : 
$1,835,938 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$1,835,938 
Johan Larsson 
$2,400,000 (2) 
Salary Remaining : 
$1,762,500 
Salary Average : 
$2,400,000 
Salary Average Remaining : 
$1,762,500 
Nico Sturm 
$2,250,000 (2) 
Salary Remaining : 
$1,652,344 
Salary Average : 
$2,250,000 
Salary Average Remaining : 
$1,652,344 
Jeremy Lauzon 
$2,000,000 (3) 
Salary Remaining : 
$1,468,750 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$1,468,750 
Jani Hakanpaa 
$1,999,000 (2) 
Salary Remaining : 
$1,468,016 
Salary Average : 
$1,999,000 
Salary Average Remaining : 
$1,468,016 
Stefan Noesen 
$1,200,000 (1) 
Salary Remaining : 
$881,250 
Salary Average : 
$1,200,000 
Salary Average Remaining : 
$881,250 
Martin Fehervary 
$1,000,000 (1) 
Salary Remaining : 
$734,375 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$734,375 
Fabian Zetterlund 
$1,000,000 (1) 
Salary Remaining : 
$734,375 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$734,375 
Anton Lundell 
$925,000 (1) 
Salary Remaining : 
$679,297 
Salary Average : 
$925,000 
Salary Average Remaining : 
$679,297 
Total Pro Players  23 
Salary Commitment 
Year 8 : $74,124,000 
Year 9 : $69,999,000 
Year 10 : $51,850,000 
Year 11 : $19,850,000 
Salary Average Commitment 
Year 8 : $74,124,000 
Year 9 : $69,999,000 
Year 10 : $51,850,000 
Year 11 : $19,850,000 
Salary Cap with 1 Way Contract 
Year 8 : $74,124,000 
Year 9 : $69,999,000 
Year 10 : $51,850,000 
Year 11 : $19,850,000 

Farm Players Salaries 
Sam Carrick 
$199,900 (2) 
Salary Remaining : 
$156,145 
Salary Average : 
$199,900 
Salary Average Remaining : 
$156,145 
Travis Dermott 
$190,000 (4) 
Salary Remaining : 
$148,412 
Salary Average : 
$190,000 
Salary Average Remaining : 
$148,412 
Pierre Olivier Joseph 
$150,000 (1) 
Salary Remaining : 
$117,167 
Salary Average : 
$150,000 
Salary Average Remaining : 
$117,167 
Gemel Smith 
$145,500 (1) 
Salary Remaining : 
$113,652 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Casey Fitzgerald 
$145,000 (3) 
Salary Remaining : 
$113,262 
Salary Average : 
$145,000 
Salary Average Remaining : 
$113,262 
Walker Duehr 
$145,000 (3) 
Salary Remaining : 
$113,262 
Salary Average : 
$145,000 
Salary Average Remaining : 
$113,262 
Trevor Carrick 
$144,400 (1) 
Salary Remaining : 
$112,793 
Salary Average : 
$144,400 
Salary Average Remaining : 
$112,793 
Hunter Shepard 
$133,300 (1) 
Salary Remaining : 
$104,123 
Salary Average : 
$133,300 
Salary Average Remaining : 
$104,123 
Garret Sparks 
$133,000 (1) 
Salary Remaining : 
$103,888 
Salary Average : 
$133,000 
Salary Average Remaining : 
$103,888 
Dustin Tokarski 
$120,000 (1) 
Salary Remaining : 
$93,734 
Salary Average : 
$120,000 
Salary Average Remaining : 
$93,734 
Steven Fogarty 
$120,000 (1) 
Salary Remaining : 
$93,734 
Salary Average : 
$120,000 
Salary Average Remaining : 
$93,734 
Jonas Rondbjerg 
$100,000 (1) 
Salary Remaining : 
$78,112 
Salary Average : 
$100,000 
Salary Average Remaining : 
$78,112 
Jesse Ylonen 
$100,000 (1) 
Salary Remaining : 
$78,112 
Salary Average : 
$100,000 
Salary Average Remaining : 
$78,112 
Brayden Tracey 
$100,000 (1) 
Salary Remaining : 
$78,112 
Salary Average : 
$100,000 
Salary Average Remaining : 
$78,112 
Sean Malone 
$95,000 (2) 
Salary Remaining : 
$74,206 
Salary Average : 
$95,000 
Salary Average Remaining : 
$74,206 
Dmitry Voronkov 
$92,500 (3) 
Salary Remaining : 
$72,253 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,253 
Justin Barron 
$92,500 (1) 
Salary Remaining : 
$72,253 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,253 
Cole Koepke 
$90,000 (3) 
Salary Remaining : 
$70,300 
Salary Average : 
$90,000 
Salary Average Remaining : 
$70,300 
Brendan Brisson 
$90,000 (3) 
Salary Remaining : 
$70,300 
Salary Average : 
$90,000 
Salary Average Remaining : 
$70,300 
Jan Mysak 
$90,000 (3) 
Salary Remaining : 
$70,300 
Salary Average : 
$90,000 
Salary Average Remaining : 
$70,300 
Layton Ahac 
$90,000 (3) 
Salary Remaining : 
$70,300 
Salary Average : 
$90,000 
Salary Average Remaining : 
$70,300 
Daniel Torgersson 
$86,750 (2) 
Salary Remaining : 
$67,762 
Salary Average : 
$86,750 
Salary Average Remaining : 
$67,762 
Aatu Raty 
$85,917 (1) 
Salary Remaining : 
$67,111 
Salary Average : 
$85,917 
Salary Average Remaining : 
$67,111 
Ryder Korczak 
$85,917 (2) 
Salary Remaining : 
$67,111 
Salary Average : 
$85,917 
Salary Average Remaining : 
$67,111 
Lukas Svejkovsky 
$85,917 (2) 
Salary Remaining : 
$67,111 
Salary Average : 
$85,917 
Salary Average Remaining : 
$67,111 
Aleksandr Kisakov 
$85,917 (2) 
Salary Remaining : 
$67,111 
Salary Average : 
$85,917 
Salary Average Remaining : 
$67,111 
Hugo Alnefelt 
$85,083 (1) 
Salary Remaining : 
$66,460 
Salary Average : 
$85,083 
Salary Average Remaining : 
$66,460 
Ilya Nikolaev 
$83,667 (2) 
Salary Remaining : 
$65,353 
Salary Average : 
$83,667 
Salary Average Remaining : 
$65,353 
Eemil Viro 
$82,833 (2) 
Salary Remaining : 
$64,702 
Salary Average : 
$82,833 
Salary Average Remaining : 
$64,702 
Vasiliy Ponomarev 
$81,500 (1) 
Salary Remaining : 
$63,661 
Salary Average : 
$81,500 
Salary Average Remaining : 
$63,661 
Mitchell Vande Sompel 
$80,000 (2) 
Salary Remaining : 
$62,489 
Salary Average : 
$80,000 
Salary Average Remaining : 
$62,489 
James Hamblin 
$80,000 (2) 
Salary Remaining : 
$62,489 
Salary Average : 
$80,000 
Salary Average Remaining : 
$62,489 
Jesper Vikman 
$77,500 (3) 
Salary Remaining : 
$60,536 
Salary Average : 
$77,500 
Salary Average Remaining : 
$60,536 
Total Farm Players  33 
Salary Commitment 
Year 8 : $3,567,101 
Year 9 : $1,975,901 
Year 10 : $1,010,000 
Year 11 : $190,000 
Salary Average Commitment 
Year 8 : $3,421,601 
Year 9 : $1,975,901 
Year 10 : $1,010,000 
Year 11 : $190,000 
