Arena Capacity  Ticket Price Attendance  % 
Arena Name  Scotiabank Saddledome 
Level 1:  6500  $150  5,807  89.34% 
Level 2:  5500  $100  4,897  89.04% 
Level 3:  2500  $75  1,796  71.84% 
Level 4:  4000  $50  2,800  70.01% 
Luxury :  1500  $500  600  40.00% 
Total Capacity :  20000 
Income 
Home Games Left  22 
Average Attendance  %  15,901  79.51% 
Average Income per Game  $2,419,444 
Year to Date Revenue  $45,969,438 
Expense 
Pro Players Total Salaries  $77,494,500 
Farm Players Total Salaries  $0 
Coaches Total Salaries  $1,750,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $38,007,108 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $35,919,676 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $53,227,770 
Pro Remaining Season Days  64 
Pro Expenses Per Days  $633,956 
Pro Estimated Expenses  $40,573,184 
Farm Remaining Season Days  0 
Farm Expenses Per Days  $0 
Farm Estimated Expenses  $0 
Estimated Season Expenses  $40,573,184 
Season Salary Cap  $77,494,500 
Estimate Under Maximum Salary Cap of $82,000,000  $4,505,500 
Estimate Over Minimum Salary Cap of $50,000,000  $27,494,500 
Current Bank Account  $15,174,086 
Projected Bank Account  $27,828,672 

Pro Players Salaries 
MarcEdouard Vlasic 
$8,225,000 (3) 
Salary Remaining : 
$4,211,200 
Salary Average : 
$7,000,000 
Salary Average Remaining : 
$3,584,000 
Brent Seabrook 
$6,875,000 (1) 
Salary Remaining : 
$3,520,000 
Salary Average : 
$6,875,000 
Salary Average Remaining : 
$3,520,000 
Braden Holtby 
$6,100,000 (1) 
Salary Remaining : 
$3,123,200 
Salary Average : 
$6,100,000 
Salary Average Remaining : 
$3,123,200 
Logan Couture 
$6,000,000 (3) 
Salary Remaining : 
$3,072,000 
Salary Average : 
$6,000,000 
Salary Average Remaining : 
$3,072,000 
Wayne Simmonds 
$5,975,000 (3) 
Salary Remaining : 
$3,059,200 
Salary Average : 
$3,975,000 
Salary Average Remaining : 
$2,035,200 
Brady Skjei 
$5,250,000 (4) 
Salary Remaining : 
$2,688,000 
Salary Average : 
$5,250,000 
Salary Average Remaining : 
$2,688,000 
Mike Hoffman 
$5,187,500 (2) 
Salary Remaining : 
$2,656,000 
Salary Average : 
$5,187,500 
Salary Average Remaining : 
$2,656,000 
Sean Couturier 
$4,333,000 (2) 
Salary Remaining : 
$2,218,496 
Salary Average : 
$4,333,000 
Salary Average Remaining : 
$2,218,496 
Oscar Klefbom 
$4,167,000 (2) 
Salary Remaining : 
$2,133,504 
Salary Average : 
$4,167,000 
Salary Average Remaining : 
$2,133,504 
Darren Helm 
$3,850,000 (1) 
Salary Remaining : 
$1,971,200 
Salary Average : 
$3,850,000 
Salary Average Remaining : 
$1,971,200 
Richard Panik 
$3,550,000 (3) 
Salary Remaining : 
$1,817,600 
Salary Average : 
$2,800,000 
Salary Average Remaining : 
$1,433,600 
Tomas Hertl 
$3,000,000 (2) 
Salary Remaining : 
$1,536,000 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$1,536,000 
Anders Nilsson 
$3,000,000 (1) 
Salary Remaining : 
$1,536,000 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$1,280,000 
Ryan Murray 
$2,285,000 (2) 
Salary Remaining : 
$1,169,920 
Salary Average : 
$2,285,000 
Salary Average Remaining : 
$1,169,920 
Jimmy Vesey 
$2,275,000 (1) 
Salary Remaining : 
$1,164,800 
Salary Average : 
$2,275,000 
Salary Average Remaining : 
$1,164,800 
Joonas Donskoi 
$1,900,000 (2) 
Salary Remaining : 
$972,800 
Salary Average : 
$1,900,000 
Salary Average Remaining : 
$972,800 
Mark Jankowski 
$1,675,000 (1) 
Salary Remaining : 
$857,600 
Salary Average : 
$1,675,000 
Salary Average Remaining : 
$857,600 
Paul Byron 
$1,166,667 (2) 
Salary Remaining : 
$597,334 
Salary Average : 
$1,166,667 
Salary Average Remaining : 
$597,334 
Justin Schultz 
$1,000,000 (1) 
Salary Remaining : 
$512,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$512,000 
Kasperi Kapanen 
$863,333 (4) 
Salary Remaining : 
$442,026 
Salary Average : 
$863,333 
Salary Average Remaining : 
$442,026 
Brett Kulak 
$817,000 (1) 
Salary Remaining : 
$418,304 
Salary Average : 
$817,000 
Salary Average Remaining : 
$418,304 
Total Pro Players  21 
Salary Commitment 
Year 2019 : $77,494,500 
Year 2020 : $47,927,500 
Year 2021 : $25,888,333 
Year 2022 : $6,113,333 
Salary Average Commitment 
Year 2019 : $73,019,500 
Year 2020 : $47,927,500 
Year 2021 : $25,888,333 
Year 2022 : $6,113,333 
Salary Cap with 1 Way Contract 
Year 2019 : $77,494,500 
Year 2020 : $51,902,500 
Year 2021 : $29,863,333 
Year 2022 : $6,113,333 

Farm Players Salaries 
Tobias Rieder 
$225,000 (2) 
Salary Remaining : 
$225,000 
Salary Average : 
$225,000 
Salary Average Remaining : 
$225,000 
Jay Beagle 
$200,000 (2) 
Salary Remaining : 
$200,000 
Salary Average : 
$200,000 
Salary Average Remaining : 
$200,000 
Calle Jarnkrok 
$200,000 (1) 
Salary Remaining : 
$200,000 
Salary Average : 
$200,000 
Salary Average Remaining : 
$200,000 
Matt Nieto 
$197,500 (4) 
Salary Remaining : 
$197,500 
Salary Average : 
$197,500 
Salary Average Remaining : 
$197,500 
Jordan Weal 
$175,000 (2) 
Salary Remaining : 
$175,000 
Salary Average : 
$175,000 
Salary Average Remaining : 
$175,000 
Kristian Vesalainen 
$149,167 (3) 
Salary Remaining : 
$149,167 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Jake Oettinger 
$138,750 (3) 
Salary Remaining : 
$138,750 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Erik Brannstrom 
$134,417 (3) 
Salary Remaining : 
$134,417 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Juuso Valimaki 
$131,917 (3) 
Salary Remaining : 
$131,917 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Urho Vaakanainen 
$130,250 (3) 
Salary Remaining : 
$130,250 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Alex BarreBoulet 
$125,926 (3) 
Salary Remaining : 
$125,926 
Salary Average : 
$75,926 
Salary Average Remaining : 
$75,926 
Jake Virtanen 
$125,000 (4) 
Salary Remaining : 
$125,000 
Salary Average : 
$125,000 
Salary Average Remaining : 
$125,000 
Michael Hutchinson 
$115,000 (1) 
Salary Remaining : 
$115,000 
Salary Average : 
$115,000 
Salary Average Remaining : 
$115,000 
Jon Merrill 
$113,700 (2) 
Salary Remaining : 
$113,700 
Salary Average : 
$113,700 
Salary Average Remaining : 
$113,700 
Mark Pysyk 
$112,500 (1) 
Salary Remaining : 
$112,500 
Salary Average : 
$112,500 
Salary Average Remaining : 
$112,500 
German Rubtsov 
$110,667 (3) 
Salary Remaining : 
$110,667 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Adin Hill 
$100,000 (1) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Kevin Connauton 
$100,000 (2) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Colton Sceviour 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Brandon Hickey 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Janne Kuokkanen 
$92,500 (2) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
UkkoPekka Luukkonen 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Lucas Johansen 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Brandon Carlo 
$89,417 (1) 
Salary Remaining : 
$89,417 
Salary Average : 
$89,417 
Salary Average Remaining : 
$89,417 
Kenny Agostino 
$87,500 (2) 
Salary Remaining : 
$87,500 
Salary Average : 
$87,500 
Salary Average Remaining : 
$87,500 
Rasmus Andersson 
$86,333 (1) 
Salary Remaining : 
$86,333 
Salary Average : 
$86,333 
Salary Average Remaining : 
$86,333 
Oliver Kylington 
$86,333 (4) 
Salary Remaining : 
$86,333 
Salary Average : 
$86,333 
Salary Average Remaining : 
$86,333 
Emile Poirier 
$86,300 (1) 
Salary Remaining : 
$86,300 
Salary Average : 
$86,300 
Salary Average Remaining : 
$86,300 
Morgan Geekie 
$80,000 (3) 
Salary Remaining : 
$80,000 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
Andrew Mangiapane 
$80,000 (3) 
Salary Remaining : 
$80,000 
Salary Average : 
$80,000 
Salary Average Remaining : 
$80,000 
Cody Goloubef 
$75,000 (1) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
Patrick Sieloff 
$70,000 (3) 
Salary Remaining : 
$70,000 
Salary Average : 
$70,000 
Salary Average Remaining : 
$70,000 
Reid Boucher 
$68,800 (2) 
Salary Remaining : 
$68,800 
Salary Average : 
$68,800 
Salary Average Remaining : 
$68,800 
Garret Sparks 
$67,500 (4) 
Salary Remaining : 
$67,500 
Salary Average : 
$67,500 
Salary Average Remaining : 
$67,500 
Josh Leivo 
$61,300 (1) 
Salary Remaining : 
$61,300 
Salary Average : 
$61,300 
Salary Average Remaining : 
$61,300 
Adam Clendening 
$60,000 (1) 
Salary Remaining : 
$60,000 
Salary Average : 
$60,000 
Salary Average Remaining : 
$60,000 
Total Farm Players  36 
Salary Commitment 
Year 2019 : $4,048,277 
Year 2020 : $3,012,427 
Year 2021 : $1,854,927 
Year 2022 : $476,333 
Salary Average Commitment 
Year 2019 : $3,295,609 
Year 2020 : $2,309,759 
Year 2021 : $1,152,259 
Year 2022 : $476,333 
