Arena Capacity  Ticket Price Attendance  % 
Arena Name  Wells Fargo Center 
Level 1:  7500  $70  5,944  79.25% 
Level 2:  6500  $36  5,505  84.68% 
Level 3:  2500  $18  2,414  96.56% 
Level 4:  7000  $5  4,741  67.73% 
Luxury :  1500  $110  1,167  77.77% 
Total Capacity :  25000 
Farm 
Farm Level 1:  2000  $35  1,431  71.53% 
Farm Level 2:  1000  $15  727  72.65% 
Farm Total Capacity :  3000 
Income 
Home Games Left  37 
Average Attendance  %  19,770  79.08% 
Average Income per Game  $1,206,472 
Year to Date Revenue  $4,825,888 
Farm 
Home Games Left  37 
Average Attendance  %  2,157  71.90% 
Average Income per Game  $90,838 
Year to Date Revenue  $363,351 
Expense 
Pro Players Total Salaries  $77,125,000 
Pro Players Total Average Salaries  $77,125,000 
Farm Players Total Salaries  $3,850,100 
Farm Players Total Average Salaries  $3,850,100 
Coaches Total Salaries  $3,500,000 
Luxury Taxe Total  $0 
Special Salary Cap Value  $2,250,000 
Pro Year To Date Expenses  $7,703,017 
Farm Year To Date Expenses  $544,184 
Pro Salary Cap Per Days  $440,714 
Pro Salary Cap To Date  $7,400,158 
Farm Salary Cap Per Days  $23,620 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $44,639,464 
Farm Estimated Season Revenue  $3,360,997 
Pro Remaining Season Days  158 
Pro Expenses Per Days  $452,143 
Pro Estimated Expenses  $71,438,594 
Farm Remaining Season Days  146 
Farm Expenses Per Days  $32,823 
Farm Estimated Expenses  $4,792,158 
Estimated Season Expenses  $76,230,752 
Estimated Season Salary Cap  $74,782,970 
Estimate Under Maximum Salary Cap of $76,000,050  $1,217,080 
Estimate Over Minimum Salary Cap of $57,000,000  $17,782,970 
Current Bank Account  $16,817,240 
Projected Bank Account  $11,413,051 

Pro Players Salaries 
Shea Weber 
$9,500,000 (8) 
Salary Remaining : 
$8,577,143 
Salary Average : 
$9,500,000 
Salary Average Remaining : 
$8,577,143 
Claude Giroux 
$7,500,000 (4) 
Salary Remaining : 
$6,771,429 
Salary Average : 
$7,500,000 
Salary Average Remaining : 
$6,771,429 
Patric Hornqvist 
$7,250,000 (5) 
Salary Remaining : 
$6,545,714 
Salary Average : 
$7,250,000 
Salary Average Remaining : 
$6,545,714 
David Krejci 
$6,800,000 (6) 
Salary Remaining : 
$6,139,429 
Salary Average : 
$6,800,000 
Salary Average Remaining : 
$6,139,429 
Torey Krug 
$6,250,000 (6) 
Salary Remaining : 
$5,642,857 
Salary Average : 
$6,250,000 
Salary Average Remaining : 
$5,642,857 
Boone Jenner 
$4,700,000 (2) 
Salary Remaining : 
$4,243,429 
Salary Average : 
$4,700,000 
Salary Average Remaining : 
$4,243,429 
Zemgus Girgensons 
$4,000,000 (2) 
Salary Remaining : 
$3,611,429 
Salary Average : 
$4,000,000 
Salary Average Remaining : 
$3,611,429 
Brian Elliott 
$3,500,000 (2) 
Salary Remaining : 
$3,160,000 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$3,160,000 
Lars Eller 
$3,500,000 (1) 
Salary Remaining : 
$3,160,000 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$3,160,000 
Sami Vatanen 
$3,200,000 (4) 
Salary Remaining : 
$2,889,143 
Salary Average : 
$3,200,000 
Salary Average Remaining : 
$2,889,143 
Johan Larsson 
$2,950,000 (2) 
Salary Remaining : 
$2,663,429 
Salary Average : 
$2,950,000 
Salary Average Remaining : 
$2,663,429 
Rasmus Ristolainen 
$2,800,000 (1) 
Salary Remaining : 
$2,528,000 
Salary Average : 
$2,800,000 
Salary Average Remaining : 
$2,528,000 
Robin Lehner 
$2,750,000 (1) 
Salary Remaining : 
$2,482,857 
Salary Average : 
$2,750,000 
Salary Average Remaining : 
$2,482,857 
Travis Brown 
$1,775,000 (1) 
Salary Remaining : 
$1,602,571 
Salary Average : 
$1,775,000 
Salary Average Remaining : 
$1,602,571 
Vladislav Namestnikov 
$1,500,000 (1) 
Salary Remaining : 
$1,354,286 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$1,354,286 
Gabriel Dumont 
$1,400,000 (2) 
Salary Remaining : 
$1,264,000 
Salary Average : 
$1,400,000 
Salary Average Remaining : 
$1,264,000 
Curtis Lazar 
$1,400,000 (1) 
Salary Remaining : 
$1,264,000 
Salary Average : 
$1,400,000 
Salary Average Remaining : 
$1,264,000 
Maxim Shalunov 
$1,250,000 (1) 
Salary Remaining : 
$1,128,571 
Salary Average : 
$1,250,000 
Salary Average Remaining : 
$1,128,571 
Ahti Oksanen 
$1,200,000 (1) 
Salary Remaining : 
$1,083,429 
Salary Average : 
$1,200,000 
Salary Average Remaining : 
$1,083,429 
David Rundblad 
$1,200,000 (3) 
Salary Remaining : 
$1,083,429 
Salary Average : 
$1,200,000 
Salary Average Remaining : 
$1,083,429 
Colin Miller 
$950,000 (1) 
Salary Remaining : 
$857,714 
Salary Average : 
$950,000 
Salary Average Remaining : 
$857,714 
Joakim Nordstrom 
$950,000 (1) 
Salary Remaining : 
$857,714 
Salary Average : 
$950,000 
Salary Average Remaining : 
$857,714 
Daniel Brickley 
$800,000 (1) 
Salary Remaining : 
$722,286 
Salary Average : 
$800,000 
Salary Average Remaining : 
$722,286 
Total Pro Players  23 
Salary Commitment 
Year 2018 : $77,125,000 
Year 2019 : $58,250,000 
Year 2020 : $41,700,000 
Year 2021 : $40,500,000 
Salary Average Commitment 
Year 2018 : $77,125,000 
Year 2019 : $58,250,000 
Year 2020 : $41,700,000 
Year 2021 : $40,500,000 
Salary Cap with 1 Way Contract 
Year 2018 : $77,125,000 
Year 2019 : $58,250,000 
Year 2020 : $41,700,000 
Year 2021 : $40,500,000 

Farm Players Salaries 
Grant Clitsome 
$295,000 (5) 
Salary Remaining : 
$264,233 
Salary Average : 
$295,000 
Salary Average Remaining : 
$264,233 
Stephane Da Costa 
$275,000 (2) 
Salary Remaining : 
$246,319 
Salary Average : 
$275,000 
Salary Average Remaining : 
$246,319 
Marek Mazanec 
$250,000 (3) 
Salary Remaining : 
$223,926 
Salary Average : 
$250,000 
Salary Average Remaining : 
$223,926 
Teemu Eronen 
$195,000 (5) 
Salary Remaining : 
$174,663 
Salary Average : 
$195,000 
Salary Average Remaining : 
$174,663 
Greg Pateryn 
$195,000 (3) 
Salary Remaining : 
$174,663 
Salary Average : 
$195,000 
Salary Average Remaining : 
$174,663 
Taylor Chorney 
$190,000 (3) 
Salary Remaining : 
$170,184 
Salary Average : 
$190,000 
Salary Average Remaining : 
$170,184 
Alex Plante 
$170,000 (3) 
Salary Remaining : 
$152,270 
Salary Average : 
$170,000 
Salary Average Remaining : 
$152,270 
Alexis Loiseau 
$155,000 (2) 
Salary Remaining : 
$138,834 
Salary Average : 
$155,000 
Salary Average Remaining : 
$138,834 
Randy Gazzola 
$150,100 (2) 
Salary Remaining : 
$134,445 
Salary Average : 
$150,100 
Salary Average Remaining : 
$134,445 
Andrej Meszaros 
$150,000 (2) 
Salary Remaining : 
$134,356 
Salary Average : 
$150,000 
Salary Average Remaining : 
$134,356 
Matt Read 
$150,000 (1) 
Salary Remaining : 
$134,356 
Salary Average : 
$150,000 
Salary Average Remaining : 
$134,356 
Spencer Machacek 
$140,000 (2) 
Salary Remaining : 
$125,399 
Salary Average : 
$140,000 
Salary Average Remaining : 
$125,399 
Brendan Ranford 
$140,000 (1) 
Salary Remaining : 
$125,399 
Salary Average : 
$140,000 
Salary Average Remaining : 
$125,399 
Alex Burrows 
$135,000 (1) 
Salary Remaining : 
$120,920 
Salary Average : 
$135,000 
Salary Average Remaining : 
$120,920 
Alexandre Mallet 
$125,000 (4) 
Salary Remaining : 
$111,963 
Salary Average : 
$125,000 
Salary Average Remaining : 
$111,963 
Michael Parks 
$125,000 (4) 
Salary Remaining : 
$111,963 
Salary Average : 
$125,000 
Salary Average Remaining : 
$111,963 
Tyler Lewington 
$125,000 (3) 
Salary Remaining : 
$111,963 
Salary Average : 
$125,000 
Salary Average Remaining : 
$111,963 
Blair Betts 
$100,000 (1) 
Salary Remaining : 
$89,571 
Salary Average : 
$100,000 
Salary Average Remaining : 
$89,571 
Tom Pyatt 
$100,000 (1) 
Salary Remaining : 
$89,571 
Salary Average : 
$100,000 
Salary Average Remaining : 
$89,571 
Zane McIntyre 
$95,000 (1) 
Salary Remaining : 
$85,092 
Salary Average : 
$95,000 
Salary Average Remaining : 
$85,092 
Filip Gustavsson 
$90,000 (1) 
Salary Remaining : 
$80,613 
Salary Average : 
$90,000 
Salary Average Remaining : 
$80,613 
Mike Winther 
$90,000 (1) 
Salary Remaining : 
$80,613 
Salary Average : 
$90,000 
Salary Average Remaining : 
$80,613 
Fredrik Karlstrom 
$85,000 (1) 
Salary Remaining : 
$76,135 
Salary Average : 
$85,000 
Salary Average Remaining : 
$76,135 
Jacob Peterson 
$85,000 (2) 
Salary Remaining : 
$76,135 
Salary Average : 
$85,000 
Salary Average Remaining : 
$76,135 
Emil Bemstrom 
$85,000 (2) 
Salary Remaining : 
$76,135 
Salary Average : 
$85,000 
Salary Average Remaining : 
$76,135 
Nikita Popugaev 
$80,000 (3) 
Salary Remaining : 
$71,656 
Salary Average : 
$80,000 
Salary Average Remaining : 
$71,656 
Markus Niemelainen 
$75,000 (3) 
Salary Remaining : 
$67,178 
Salary Average : 
$75,000 
Salary Average Remaining : 
$67,178 
Total Farm Players  27 
Salary Commitment 
Year 2018 : $3,850,100 
Year 2019 : $2,865,100 
Year 2020 : $1,825,000 
Year 2021 : $740,000 
Salary Average Commitment 
Year 2018 : $3,850,100 
Year 2019 : $2,865,100 
Year 2020 : $1,825,000 
Year 2021 : $740,000 
