Arena Capacity  Ticket Price Attendance  % 
Arena Name  Consol Energy Center 
Level 1:  6000  $152  4,067  67.78% 
Level 2:  5000  $120  3,167  63.34% 
Level 3:  2000  $90  1,247  62.35% 
Level 4:  4000  $40  3,313  82.83% 
Luxury :  1000  $250  972  97.21% 
Total Capacity :  18000 
Income 
Home Games Left  6 
Average Attendance  %  12,766  70.92% 
Average Income per Game  $2,499,429 
Year to Date Revenue  $87,480,017 
Expense 
Pro Players Total Salaries  $96,257,323 
Farm Players Total Salaries  $0 
Coaches Total Salaries  $4,000,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $67,737,233 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $64,308,678 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $14,996,574 
Pro Remaining Season Days  16 
Pro Expenses Per Days  $895,155 
Pro Estimated Expenses  $14,322,480 
Farm Remaining Season Days  0 
Farm Expenses Per Days  $0 
Farm Estimated Expenses  $0 
Estimated Season Expenses  $14,322,480 
Estimated Season Salary Cap  $78,059,718 
Estimate Under Maximum Salary Cap of $80,000,000  $1,940,282 
Estimate Over Minimum Salary Cap of $50,000,000  $28,059,718 
Current Bank Account  $25,467,050 
Projected Bank Account  $26,141,144 

Pro Players Salaries 
Patrick Kane 
$10,500,000 (2) 
Salary Remaining : 
$1,500,000 
Salary Average : 
$10,500,000 
Salary Average Remaining : 
$1,500,000 
Henrik Lundqvist 
$8,500,000 (1) 
Salary Remaining : 
$1,214,286 
Salary Average : 
$8,500,000 
Salary Average Remaining : 
$1,214,286 
Ryan O'Reilly 
$8,125,000 (2) 
Salary Remaining : 
$1,160,714 
Salary Average : 
$7,500,000 
Salary Average Remaining : 
$1,071,429 
Mike Smith 
$6,291,667 (2) 
Salary Remaining : 
$898,810 
Salary Average : 
$4,166,667 
Salary Average Remaining : 
$595,238 
Dustin Brown 
$5,875,000 (1) 
Salary Remaining : 
$839,286 
Salary Average : 
$5,875,000 
Salary Average Remaining : 
$839,286 
Gabriel Landeskog 
$5,571,429 (1) 
Salary Remaining : 
$795,918 
Salary Average : 
$5,571,429 
Salary Average Remaining : 
$795,918 
Tyler Myers 
$5,500,000 (1) 
Salary Remaining : 
$785,714 
Salary Average : 
$5,500,000 
Salary Average Remaining : 
$785,714 
Jeff Carter 
$5,272,727 (1) 
Salary Remaining : 
$753,247 
Salary Average : 
$5,272,727 
Salary Average Remaining : 
$753,247 
Patric Hornqvist 
$4,250,000 (1) 
Salary Remaining : 
$607,143 
Salary Average : 
$4,250,000 
Salary Average Remaining : 
$607,143 
Thomas Greiss 
$4,166,666 (3) 
Salary Remaining : 
$595,238 
Salary Average : 
$3,333,333 
Salary Average Remaining : 
$476,190 
David Backes 
$4,000,000 (1) 
Salary Remaining : 
$571,429 
Salary Average : 
$4,000,000 
Salary Average Remaining : 
$571,429 
John Carlson 
$3,966,667 (1) 
Salary Remaining : 
$566,667 
Salary Average : 
$3,966,667 
Salary Average Remaining : 
$566,667 
Jack Eichel 
$3,775,000 (1) 
Salary Remaining : 
$539,286 
Salary Average : 
$3,775,000 
Salary Average Remaining : 
$539,286 
Ron Hainsey 
$3,500,000 (2) 
Salary Remaining : 
$500,000 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$428,571 
Rick Nash 
$3,000,000 (1) 
Salary Remaining : 
$428,571 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$428,571 
Jan Rutta 
$2,550,000 (3) 
Salary Remaining : 
$364,286 
Salary Average : 
$2,300,000 
Salary Average Remaining : 
$328,571 
J.T. Miller 
$2,500,000 (1) 
Salary Remaining : 
$357,143 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$357,143 
Ivan Provorov 
$1,744,167 (4) 
Salary Remaining : 
$249,167 
Salary Average : 
$1,744,167 
Salary Average Remaining : 
$249,167 
Jake McCabe 
$1,600,000 (3) 
Salary Remaining : 
$228,571 
Salary Average : 
$1,600,000 
Salary Average Remaining : 
$228,571 
Trevor Lewis 
$1,500,000 (1) 
Salary Remaining : 
$214,286 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$214,286 
Cody Eakin 
$1,500,000 (1) 
Salary Remaining : 
$214,286 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$214,286 
Jaccob Slavin 
$925,000 (3) 
Salary Remaining : 
$132,143 
Salary Average : 
$742,500 
Salary Average Remaining : 
$106,071 
Matt Murray 
$894,000 (2) 
Salary Remaining : 
$127,714 
Salary Average : 
$894,000 
Salary Average Remaining : 
$127,714 
Jonathan Marchessault 
$750,000 (2) 
Salary Remaining : 
$107,143 
Salary Average : 
$750,000 
Salary Average Remaining : 
$107,143 
Total Pro Players  24 
Salary Commitment 
Year 2018 : $96,257,323 
Year 2019 : $38,213,167 
Year 2020 : $9,902,500 
Year 2021 : $1,744,167 
Salary Average Commitment 
Year 2018 : $91,741,490 
Year 2019 : $36,530,667 
Year 2020 : $9,720,000 
Year 2021 : $1,744,167 
Salary Cap with 1 Way Contract 
Year 2018 : $96,257,323 
Year 2019 : $41,046,500 
Year 2020 : $10,985,833 
Year 2021 : $1,744,167 

Farm Players Salaries 
David Kampf 
$175,000 (1) 
Salary Remaining : 
$175,000 
Salary Average : 
$175,000 
Salary Average Remaining : 
$175,000 
Samuel Morin 
$161,333 (3) 
Salary Remaining : 
$161,333 
Salary Average : 
$136,333 
Salary Average Remaining : 
$136,333 
Zemgus Girgensons 
$160,000 (3) 
Salary Remaining : 
$160,000 
Salary Average : 
$160,000 
Salary Average Remaining : 
$160,000 
Nikolay Goldobin 
$110,700 (1) 
Salary Remaining : 
$110,700 
Salary Average : 
$110,700 
Salary Average Remaining : 
$110,700 
Zach AstonReese 
$105,000 (2) 
Salary Remaining : 
$105,000 
Salary Average : 
$105,000 
Salary Average Remaining : 
$105,000 
Evgeny Svechnikov 
$100,000 (2) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Tristan Jarry 
$99,000 (1) 
Salary Remaining : 
$99,000 
Salary Average : 
$99,000 
Salary Average Remaining : 
$99,000 
Vladislav Kamenev 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Luke Kunin 
$92,500 (4) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Denis Gurianov 
$89,417 (4) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Devin Shore 
$86,800 (1) 
Salary Remaining : 
$86,800 
Salary Average : 
$86,800 
Salary Average Remaining : 
$86,800 
Adam Erne 
$86,500 (1) 
Salary Remaining : 
$86,500 
Salary Average : 
$86,500 
Salary Average Remaining : 
$86,500 
Thomas Chabot 
$86,333 (4) 
Salary Remaining : 
$86,333 
Salary Average : 
$86,333 
Salary Average Remaining : 
$86,333 
Chris Bigras 
$86,300 (1) 
Salary Remaining : 
$86,300 
Salary Average : 
$86,300 
Salary Average Remaining : 
$86,300 
Cedric Paquette 
$81,250 (3) 
Salary Remaining : 
$81,250 
Salary Average : 
$81,250 
Salary Average Remaining : 
$81,250 
Nikita Soshnikov 
$80,000 (2) 
Salary Remaining : 
$80,000 
Salary Average : 
$80,000 
Salary Average Remaining : 
$80,000 
Phil Di Giuseppe 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Troy Stecher 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Daniel Sprong 
$75,000 (4) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Dominik Simon 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Sammy Blais 
$72,583 (3) 
Salary Remaining : 
$72,583 
Salary Average : 
$72,583 
Salary Average Remaining : 
$72,583 
Jon Gillies 
$72,500 (2) 
Salary Remaining : 
$72,500 
Salary Average : 
$72,500 
Salary Average Remaining : 
$72,500 
Fredrik Claesson 
$70,000 (2) 
Salary Remaining : 
$70,000 
Salary Average : 
$70,000 
Salary Average Remaining : 
$70,000 
Denis Malgin 
$69,333 (3) 
Salary Remaining : 
$69,333 
Salary Average : 
$69,333 
Salary Average Remaining : 
$69,333 
Tom Kuhnhackl 
$62,500 (1) 
Salary Remaining : 
$62,500 
Salary Average : 
$62,500 
Salary Average Remaining : 
$62,500 
Scott Wilson 
$62,500 (2) 
Salary Remaining : 
$62,500 
Salary Average : 
$62,500 
Salary Average Remaining : 
$62,500 
Total Farm Players  26 
Salary Commitment 
Year 2018 : $2,402,049 
Year 2019 : $1,577,749 
Year 2020 : $862,749 
Year 2021 : $343,250 
Salary Average Commitment 
Year 2018 : $2,377,049 
Year 2019 : $1,577,749 
Year 2020 : $862,749 
Year 2021 : $343,250 
