Arena Capacity  Ticket Price Attendance  % 
Arena Name  Scotiabank Saddledome 
Level 1:  6500  $150  5,622  86.49% 
Level 2:  5500  $100  4,474  81.35% 
Level 3:  2500  $75  1,837  73.48% 
Level 4:  4000  $50  2,719  67.98% 
Luxury :  1500  $500  600  40.00% 
Total Capacity :  20000 
Income 
Home Games Left  40 
Average Attendance  %  15,252  76.26% 
Average Income per Game  $2,330,531 
Year to Date Revenue  $2,330,531 
Expense 
Pro Players Total Salaries  $74,714,500 
Farm Players Total Salaries  $0 
Coaches Total Salaries  $1,750,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $3,670,296 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $3,586,296 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $93,221,240 
Pro Remaining Season Days  119 
Pro Expenses Per Days  $611,716 
Pro Estimated Expenses  $72,794,204 
Farm Remaining Season Days  0 
Farm Expenses Per Days  $0 
Farm Estimated Expenses  $0 
Estimated Season Expenses  $72,794,204 
Estimated Season Salary Cap  $74,714,500 
Estimate Under Maximum Salary Cap of $82,000,000  $7,285,500 
Estimate Over Minimum Salary Cap of $50,000,000  $24,714,500 
Current Bank Account  $5,871,991 
Projected Bank Account  $26,299,027 

Pro Players Salaries 
MarcEdouard Vlasic 
$8,225,000 (3) 
Salary Remaining : 
$7,830,200 
Salary Average : 
$7,000,000 
Salary Average Remaining : 
$6,664,000 
Brent Seabrook 
$6,875,000 (1) 
Salary Remaining : 
$6,545,000 
Salary Average : 
$6,875,000 
Salary Average Remaining : 
$6,545,000 
Braden Holtby 
$6,100,000 (1) 
Salary Remaining : 
$5,807,200 
Salary Average : 
$6,100,000 
Salary Average Remaining : 
$5,807,200 
Logan Couture 
$6,000,000 (3) 
Salary Remaining : 
$5,712,000 
Salary Average : 
$6,000,000 
Salary Average Remaining : 
$5,712,000 
Wayne Simmonds 
$5,975,000 (3) 
Salary Remaining : 
$5,688,200 
Salary Average : 
$3,975,000 
Salary Average Remaining : 
$3,784,200 
Brady Skjei 
$5,250,000 (4) 
Salary Remaining : 
$4,998,000 
Salary Average : 
$5,250,000 
Salary Average Remaining : 
$4,998,000 
Mike Hoffman 
$5,187,500 (2) 
Salary Remaining : 
$4,938,500 
Salary Average : 
$5,187,500 
Salary Average Remaining : 
$4,938,500 
Sean Couturier 
$4,333,000 (2) 
Salary Remaining : 
$4,125,016 
Salary Average : 
$4,333,000 
Salary Average Remaining : 
$4,125,016 
Oscar Klefbom (Out of Payroll) 
$4,167,000 (2) 
Salary Remaining : 
$3,966,984 
Salary Average : 
$4,167,000 
Salary Average Remaining : 
$3,966,984 
Darren Helm 
$3,850,000 (1) 
Salary Remaining : 
$3,665,200 
Salary Average : 
$3,850,000 
Salary Average Remaining : 
$3,665,200 
Richard Panik 
$3,550,000 (3) 
Salary Remaining : 
$3,379,600 
Salary Average : 
$2,800,000 
Salary Average Remaining : 
$2,665,600 
Anders Nilsson 
$3,000,000 (1) 
Salary Remaining : 
$2,856,000 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,380,000 
Tomas Hertl 
$3,000,000 (2) 
Salary Remaining : 
$2,856,000 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,856,000 
Ryan Murray 
$2,285,000 (2) 
Salary Remaining : 
$2,175,320 
Salary Average : 
$2,285,000 
Salary Average Remaining : 
$2,175,320 
Jimmy Vesey 
$2,275,000 (1) 
Salary Remaining : 
$2,165,800 
Salary Average : 
$2,275,000 
Salary Average Remaining : 
$2,165,800 
Joonas Donskoi 
$1,900,000 (2) 
Salary Remaining : 
$1,808,800 
Salary Average : 
$1,900,000 
Salary Average Remaining : 
$1,808,800 
Mark Jankowski 
$1,675,000 (1) 
Salary Remaining : 
$1,594,600 
Salary Average : 
$1,675,000 
Salary Average Remaining : 
$1,594,600 
Jake Virtanen 
$1,250,000 (4) 
Salary Remaining : 
$1,190,000 
Salary Average : 
$1,250,000 
Salary Average Remaining : 
$1,190,000 
Paul Byron 
$1,166,667 (2) 
Salary Remaining : 
$1,110,667 
Salary Average : 
$1,166,667 
Salary Average Remaining : 
$1,110,667 
Jon Merrill 
$1,137,000 (2) 
Salary Remaining : 
$1,082,424 
Salary Average : 
$1,137,000 
Salary Average Remaining : 
$1,082,424 
Justin Schultz (Out of Payroll) 
$1,000,000 (1) 
Salary Remaining : 
$952,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$952,000 
Kasperi Kapanen 
$863,333 (4) 
Salary Remaining : 
$821,893 
Salary Average : 
$863,333 
Salary Average Remaining : 
$821,893 
Brett Kulak 
$817,000 (1) 
Salary Remaining : 
$777,784 
Salary Average : 
$817,000 
Salary Average Remaining : 
$777,784 
Total Pro Players  23 
Salary Commitment 
Year 2019 : $79,881,500 
Year 2020 : $50,314,500 
Year 2021 : $27,138,333 
Year 2022 : $7,363,333 
Salary Average Commitment 
Year 2019 : $75,406,500 
Year 2020 : $50,314,500 
Year 2021 : $27,138,333 
Year 2022 : $7,363,333 
Salary Cap with 1 Way Contract 
Year 2019 : $79,881,500 
Year 2020 : $54,289,500 
Year 2021 : $31,113,333 
Year 2022 : $7,363,333 

Farm Players Salaries 
Tobias Rieder 
$225,000 (2) 
Salary Remaining : 
$225,000 
Salary Average : 
$225,000 
Salary Average Remaining : 
$225,000 
Calle Jarnkrok 
$200,000 (1) 
Salary Remaining : 
$200,000 
Salary Average : 
$200,000 
Salary Average Remaining : 
$200,000 
Jay Beagle 
$200,000 (2) 
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 
Michael Hutchinson 
$115,000 (1) 
Salary Remaining : 
$115,000 
Salary Average : 
$115,000 
Salary Average Remaining : 
$115,000 
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 
Kevin Connauton 
$100,000 (2) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Adin Hill 
$100,000 (1) 
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 
Janne Kuokkanen 
$92,500 (2) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Brandon Hickey 
$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 
UkkoPekka Luukkonen 
$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 
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  34 
Salary Commitment 
Year 2019 : $3,809,577 
Year 2020 : $2,773,727 
Year 2021 : $1,729,927 
Year 2022 : $351,333 
Salary Average Commitment 
Year 2019 : $3,056,909 
Year 2020 : $2,071,059 
Year 2021 : $1,027,259 
Year 2022 : $351,333 
