Arena Capacity  Ticket Price Attendance  % 
Arena Name  Scotiabank Saddledome 
Level 1:  6500  $350  5,007  77.04% 
Level 2:  5500  $300  4,202  76.40% 
Level 3:  2500  $250  1,684  67.35% 
Level 4:  4000  $100  2,533  63.33% 
Luxury :  1500  $500  600  40.02% 
Total Capacity :  20000 
Income 
Home Games Left  0 
Average Attendance  %  14,027  70.13% 
Average Income per Game  $2,484,225 
Year to Date Revenue  $101,853,244 
Expense 
Pro Players Total Salaries  $80,928,500 
Farm Players Total Salaries  $0 
Coaches Total Salaries  $1,750,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $78,522,080 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $75,552,648 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $0 
Pro Remaining Season Days  1 
Pro Expenses Per Days  $661,428 
Pro Estimated Expenses  $661,428 
Farm Remaining Season Days  0 
Farm Expenses Per Days  $0 
Farm Estimated Expenses  $0 
Estimated Season Expenses  $661,428 
Season Salary Cap  $80,928,500 
Estimate Under Maximum Salary Cap of $82,000,000  $1,071,500 
Estimate Over Minimum Salary Cap of $50,000,000  $30,928,500 
Current Bank Account  $30,542,920 
Projected Bank Account  $29,881,492 

Pro Players Salaries 
MarcEdouard Vlasic 
$8,225,000 (3) 
Salary Remaining : 
$65,800 
Salary Average : 
$7,000,000 
Salary Average Remaining : 
$56,000 
Phil Kessel 
$8,000,000 (3) 
Salary Remaining : 
$64,000 
Salary Average : 
$8,000,000 
Salary Average Remaining : 
$64,000 
Brent Seabrook 
$6,875,000 (1) 
Salary Remaining : 
$55,000 
Salary Average : 
$6,875,000 
Salary Average Remaining : 
$55,000 
Braden Holtby 
$6,100,000 (1) 
Salary Remaining : 
$48,800 
Salary Average : 
$6,100,000 
Salary Average Remaining : 
$48,800 
Logan Couture 
$6,000,000 (3) 
Salary Remaining : 
$48,000 
Salary Average : 
$6,000,000 
Salary Average Remaining : 
$48,000 
Wayne Simmonds 
$5,975,000 (3) 
Salary Remaining : 
$47,800 
Salary Average : 
$3,975,000 
Salary Average Remaining : 
$31,800 
Brady Skjei 
$5,250,000 (4) 
Salary Remaining : 
$42,000 
Salary Average : 
$5,250,000 
Salary Average Remaining : 
$42,000 
Sean Couturier 
$4,333,000 (2) 
Salary Remaining : 
$34,664 
Salary Average : 
$4,333,000 
Salary Average Remaining : 
$34,664 
Oscar Klefbom 
$4,167,000 (2) 
Salary Remaining : 
$33,336 
Salary Average : 
$4,167,000 
Salary Average Remaining : 
$33,336 
Darren Helm 
$3,850,000 (1) 
Salary Remaining : 
$30,800 
Salary Average : 
$3,850,000 
Salary Average Remaining : 
$30,800 
Richard Panik 
$3,550,000 (3) 
Salary Remaining : 
$28,400 
Salary Average : 
$2,800,000 
Salary Average Remaining : 
$22,400 
Anders Nilsson 
$3,000,000 (1) 
Salary Remaining : 
$24,000 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$20,000 
Tomas Hertl 
$3,000,000 (2) 
Salary Remaining : 
$24,000 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$24,000 
Ryan Murray 
$2,285,000 (2) 
Salary Remaining : 
$18,280 
Salary Average : 
$2,285,000 
Salary Average Remaining : 
$18,280 
Jimmy Vesey 
$2,275,000 (1) 
Salary Remaining : 
$18,200 
Salary Average : 
$2,275,000 
Salary Average Remaining : 
$18,200 
Joonas Donskoi 
$1,900,000 (2) 
Salary Remaining : 
$15,200 
Salary Average : 
$1,900,000 
Salary Average Remaining : 
$15,200 
Mark Jankowski 
$1,675,000 (1) 
Salary Remaining : 
$13,400 
Salary Average : 
$1,675,000 
Salary Average Remaining : 
$13,400 
Justin Schultz 
$1,000,000 (1) 
Salary Remaining : 
$8,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$8,000 
Brandon Carlo 
$894,167 (1) 
Salary Remaining : 
$7,153 
Salary Average : 
$894,167 
Salary Average Remaining : 
$7,153 
Anthony Duclair 
$894,000 (1) 
Salary Remaining : 
$7,152 
Salary Average : 
$894,000 
Salary Average Remaining : 
$7,152 
Kasperi Kapanen 
$863,333 (4) 
Salary Remaining : 
$6,907 
Salary Average : 
$863,333 
Salary Average Remaining : 
$6,907 
Brett Kulak 
$817,000 (1) 
Salary Remaining : 
$6,536 
Salary Average : 
$817,000 
Salary Average Remaining : 
$6,536 
Total Pro Players  22 
Salary Commitment 
Year 2019 : $80,928,500 
Year 2020 : $49,573,333 
Year 2021 : $33,888,333 
Year 2022 : $6,113,333 
Salary Average Commitment 
Year 2019 : $76,453,500 
Year 2020 : $49,573,333 
Year 2021 : $33,888,333 
Year 2022 : $6,113,333 
Salary Cap with 1 Way Contract 
Year 2019 : $80,928,500 
Year 2020 : $53,548,333 
Year 2021 : $37,863,333 
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 
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 
Andrew Mangiapane 
$80,000 (3) 
Salary Remaining : 
$80,000 
Salary Average : 
$80,000 
Salary Average Remaining : 
$80,000 
Morgan Geekie 
$80,000 (3) 
Salary Remaining : 
$80,000 
Salary Average : 
$45,000 
Salary Average Remaining : 
$45,000 
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  35 
Salary Commitment 
Year 2019 : $3,958,860 
Year 2020 : $3,012,427 
Year 2021 : $1,854,927 
Year 2022 : $476,333 
Salary Average Commitment 
Year 2019 : $3,206,192 
Year 2020 : $2,309,759 
Year 2021 : $1,152,259 
Year 2022 : $476,333 
