Arena Capacity  Ticket Price Attendance  % 
Arena Name  Gila River Arena 
Level 1:  6000  $90  5,942  99.03% 
Level 2:  5000  $55  4,998  99.97% 
Level 3:  2000  $45  1,999  99.97% 
Level 4:  5000  $30  4,999  99.98% 
Luxury :  1000  $180  981  98.14% 
Total Capacity :  19000 
Income 
Home Games Left  2 
Average Attendance  %  18,920  99.58% 
Average Income per Game  $1,716,762 
Year to Date Revenue  $65,236,969 
Expense 
Pro Players Total Salaries  $67,090,000 
Farm Players Total Salaries  $2,297,500 
Coaches Total Salaries  $1,200,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $61,086,353 
Farm Year To Date Expenses  $2,159,201 
Pro Salary Cap To Date  $60,804,152 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $3,433,525 
Pro Remaining Season Days  9 
Pro Expenses Per Days  $568,559 
Pro Estimated Expenses  $5,117,031 
Farm Remaining Season Days  9 
Farm Expenses Per Days  $19,470 
Farm Estimated Expenses  $175,230 
Estimated Season Expenses  $5,292,261 
Season Salary Cap  $67,090,000 
Estimate Under Maximum Salary Cap of $89,650,000  $22,560,000 
Estimate Over Minimum Salary Cap of $56,000,000  $11,090,000 
Current Bank Account  $138,182,416 
Projected Bank Account  $136,323,680 

Pro Players Salaries 
Milan Lucic 
$6,000,000 (4) 
Salary Remaining : 
$457,627 
Salary Average : 
$6,000,000 
Salary Average Remaining : 
$457,627 
Ryan Callahan 
$5,800,000 (3) 
Salary Remaining : 
$442,373 
Salary Average : 
$5,800,000 
Salary Average Remaining : 
$442,373 
Mike Green 
$5,570,000 (1) 
Salary Remaining : 
$424,831 
Salary Average : 
$5,570,000 
Salary Average Remaining : 
$424,831 
Wayne Simmonds 
$5,000,000 (4) 
Salary Remaining : 
$381,356 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$381,356 
Craig Anderson 
$4,700,000 (2) 
Salary Remaining : 
$358,475 
Salary Average : 
$4,700,000 
Salary Average Remaining : 
$358,475 
Trevor Daley 
$4,500,000 (2) 
Salary Remaining : 
$343,220 
Salary Average : 
$4,500,000 
Salary Average Remaining : 
$343,220 
Michael Frolik 
$4,300,000 (5) 
Salary Remaining : 
$327,966 
Salary Average : 
$4,300,000 
Salary Average Remaining : 
$327,966 
Antti Raanta 
$4,250,000 (6) 
Salary Remaining : 
$324,153 
Salary Average : 
$4,250,000 
Salary Average Remaining : 
$324,153 
Matt Beleskey 
$3,420,000 (1) 
Salary Remaining : 
$260,847 
Salary Average : 
$3,420,000 
Salary Average Remaining : 
$260,847 
Zack Smith 
$3,250,000 (4) 
Salary Remaining : 
$247,881 
Salary Average : 
$3,250,000 
Salary Average Remaining : 
$247,881 
Victor Rask 
$2,700,000 (2) 
Salary Remaining : 
$205,932 
Salary Average : 
$750,000 
Salary Average Remaining : 
$57,203 
Blake Comeau (1 Way Contract) 
$2,500,000 (2) 
Salary Remaining : 
$190,678 
Salary Average : 
$750,000 
Salary Average Remaining : 
$57,203 
Haydn Fleury 
$2,500,000 (5) 
Salary Remaining : 
$190,678 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$190,678 
Jamie Oleksiak 
$2,200,000 (5) 
Salary Remaining : 
$167,797 
Salary Average : 
$2,200,000 
Salary Average Remaining : 
$167,797 
Mark Jankowski 
$2,000,000 (3) 
Salary Remaining : 
$152,542 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$152,542 
Stephen Johns 
$2,000,000 (5) 
Salary Remaining : 
$152,542 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$152,542 
Chris Wagner 
$1,250,000 (1) 
Salary Remaining : 
$95,339 
Salary Average : 
$1,250,000 
Salary Average Remaining : 
$95,339 
Tyler Pitlick 
$1,000,000 (5) 
Salary Remaining : 
$76,271 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$76,271 
Tage Thompson 
$1,000,000 (3) 
Salary Remaining : 
$76,271 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$76,271 
Nicolas Hague 
$850,000 (3) 
Salary Remaining : 
$64,831 
Salary Average : 
$750,000 
Salary Average Remaining : 
$57,203 
Adin Hill 
$800,000 (2) 
Salary Remaining : 
$61,017 
Salary Average : 
$800,000 
Salary Average Remaining : 
$61,017 
Alan Quine 
$750,000 (2) 
Salary Remaining : 
$57,203 
Salary Average : 
$750,000 
Salary Average Remaining : 
$57,203 
Matthew Highmore 
$750,000 (3) 
Salary Remaining : 
$57,203 
Salary Average : 
$750,000 
Salary Average Remaining : 
$57,203 
Total Pro Players  23 
Salary Commitment 
Year 36 : $67,090,000 
Year 37 : $56,850,000 
Year 38 : $40,900,000 
Year 39 : $30,500,000 
Salary Average Commitment 
Year 36 : $63,290,000 
Year 37 : $53,050,000 
Year 38 : $40,800,000 
Year 39 : $30,500,000 
Salary Cap with 1 Way Contract 
Year 36 : $67,090,000 
Year 37 : $56,850,000 
Year 38 : $40,900,000 
Year 39 : $30,500,000 

Farm Players Salaries 
Jacob Larsson 
$150,000 (3) 
Salary Remaining : 
$11,441 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Ryan Kuffner 
$92,500 (3) 
Salary Remaining : 
$7,055 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
German Rubtsov 
$90,000 (3) 
Salary Remaining : 
$6,864 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Mitch Hults 
$85,000 (1) 
Salary Remaining : 
$6,483 
Salary Average : 
$85,000 
Salary Average Remaining : 
$6,483 
Filip Chlapik 
$80,000 (2) 
Salary Remaining : 
$6,102 
Salary Average : 
$80,000 
Salary Average Remaining : 
$6,102 
Felix Sandstrom 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Fredrik Claesson 
$75,000 (1) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Andreas Borgman 
$75,000 (2) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Alex Alexeyev 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Beck Malenstyn 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Nicolas AubeKubel 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Deven Sideroff 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Graham Knott 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Jalen Chatfield 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Michael Amadio 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Glenn Gawdin 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Mikhail Berdin 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Josh Teves 
$75,000 (2) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Kieffer Bellows 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Nolan Stevens 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Sheldon Rempal 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Ville Meskanen 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Dmitri Samorukov 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Ivan Chekhovich 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Lucas Elvenes 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Martin Pospisil 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Evan Cormier 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Kevin Lankinen 
$75,000 (2) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Adam Brooks 
$75,000 (3) 
Salary Remaining : 
$5,720 
Salary Average : 
$75,000 
Salary Average Remaining : 
$5,720 
Total Farm Players  29 
Salary Commitment 
Year 36 : $2,297,500 
Year 37 : $2,137,500 
Year 38 : $1,832,500 
Year 39 : $0 
Salary Average Commitment 
Year 36 : $2,190,000 
Year 37 : $2,030,000 
Year 38 : $1,725,000 
Year 39 : $0 
