Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Pengrowth Saddledome |
| Level 1: | 6000 - $150 - 6,000 - 100.00% |
| Level 2: | 5000 - $45 - 5,000 - 100.00% |
| Level 3: | 2000 - $40 - 2,000 - 100.00% |
| Level 4: | 4000 - $35 - 4,000 - 100.00% |
| Luxury : | 1000 - $100 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1,993 - 99.63% |
| Farm Level 2: | 1000 - $15 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $2,018,950 |
| Year to Date Revenue | $6,056,850 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,993 - 99.76% |
| Average Income per Game | $126,268 |
| Year to Date Revenue | $378,803 |
Expense |
| Pro Players Total Salaries | $83,655,418 |
| Farm Players Total Salaries | $4,093,125 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
| Current Bank Account | $52,601,662 |
| Projected Bank Account | $52,601,662 |
|
Pro Players Salaries |
| Adam Fox (1 Way Contract) |
$8,122,500 (1) |
| -Salary Remaining : |
$3,771,161 |
| Ryan O'Reilly (1 Way Contract) |
$7,500,000 (4) |
| -Salary Remaining : |
$3,482,143 |
| Colton Parayko (1 Way Contract) |
$7,425,000 (2) |
| -Salary Remaining : |
$3,447,321 |
| Brayden Schenn (1 Way Contract) |
$7,400,000 (1) |
| -Salary Remaining : |
$3,435,714 |
| Mark Stone (1 Way Contract) |
$6,425,000 (1) |
| -Salary Remaining : |
$2,983,036 |
| Alex DeBrincat (1 Way Contract) |
$6,340,000 (2) |
| -Salary Remaining : |
$2,943,571 |
| Jared McCann (1 Way Contract) |
$6,300,000 (4) |
| -Salary Remaining : |
$2,925,000 |
| Anthony Cirelli (1 Way Contract) |
$5,343,750 (1) |
| -Salary Remaining : |
$2,481,027 |
| Drake Batherson (1 Way Contract) |
$4,939,167 (1) |
| -Salary Remaining : |
$2,293,185 |
| John Tavares (1 Way Contract) |
$3,750,000 (1) |
| -Salary Remaining : |
$1,741,071 |
| Conor Garland |
$3,500,000 (5) |
| -Salary Remaining : |
$1,625,000 |
| Kirby Dach (1 Way Contract) |
$2,726,250 (1) |
| -Salary Remaining : |
$1,265,759 |
| Sean Monahan (1 Way Contract) |
$2,500,000 (4) |
| -Salary Remaining : |
$1,160,714 |
| Cam York (1 Way Contract) |
$2,000,000 (5) |
| -Salary Remaining : |
$928,571 |
| Yegor Sharangovich (1 Way Contract) |
$1,980,000 (2) |
| -Salary Remaining : |
$919,286 |
| Kirill Marchenko |
$1,400,000 (2) |
| -Salary Remaining : |
$650,000 |
| Dylan DeMelo |
$1,260,000 (1) |
| -Salary Remaining : |
$585,000 |
| Logan Thompson |
$1,073,334 (5) |
| -Salary Remaining : |
$498,334 |
| William Borgen |
$990,000 (1) |
| -Salary Remaining : |
$459,643 |
| John-Jason Peterka |
$900,000 (1) |
| -Salary Remaining : |
$417,857 |
| Lukas Dostal |
$893,750 (4) |
| -Salary Remaining : |
$414,955 |
| J.J Moser |
$886,667 (1) |
| -Salary Remaining : |
$411,667 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2024 : $83,655,418 |
| Year 2025 : $40,912,084 |
| Year 2026 : $23,767,084 |
| Year 2027 : $23,767,084 |
| Salary Average Commitment |
| Year 2024 : $83,655,418 |
| Year 2025 : $40,912,084 |
| Year 2026 : $23,767,084 |
| Year 2027 : $23,767,084 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $83,655,418 |
| Year 2025 : $40,912,084 |
| Year 2026 : $23,767,084 |
| Year 2027 : $23,767,084 |
|
Farm Players Salaries |
| John Klingberg |
$130,000 (5) |
| Salary Remaining : |
$60,357 |
| Radim Simek |
$120,000 (2) |
| Salary Remaining : |
$55,714 |
| Nathan Walker |
$112,500 (3) |
| Salary Remaining : |
$52,232 |
| Ryan Johnson |
$100,000 (3) |
| Salary Remaining : |
$46,429 |
| Ivan Miroshnichenko |
$100,000 (3) |
| Salary Remaining : |
$46,429 |
| Chase Wouters |
$90,000 (3) |
| Salary Remaining : |
$41,786 |
| Byron Froese |
$90,000 (3) |
| Salary Remaining : |
$41,786 |
| John Hayden |
$90,000 (4) |
| Salary Remaining : |
$41,786 |
| Jayson Megna |
$90,000 (3) |
| Salary Remaining : |
$41,786 |
| Tyler Pitlick |
$90,000 (4) |
| Salary Remaining : |
$41,786 |
| Jiri Kulich |
$90,000 (2) |
| Salary Remaining : |
$41,786 |
| Jared McIsaac |
$86,625 (1) |
| Salary Remaining : |
$40,219 |
| Cole Reinhardt |
$85,250 (3) |
| Salary Remaining : |
$39,580 |
| Nolan Stevens |
$82,500 (1) |
| Salary Remaining : |
$38,304 |
| Marian Studenic |
$82,500 (1) |
| Salary Remaining : |
$38,304 |
| Glenn Gawdin |
$82,500 (1) |
| Salary Remaining : |
$38,304 |
| Joel Hanley |
$80,000 (5) |
| Salary Remaining : |
$37,143 |
| Connor MurphyG |
$80,000 (5) |
| Salary Remaining : |
$37,143 |
| Sam Gagner |
$80,000 (4) |
| Salary Remaining : |
$37,143 |
| Mike Reilly |
$80,000 (5) |
| Salary Remaining : |
$37,143 |
| Alexander Barabanov |
$80,000 (5) |
| Salary Remaining : |
$37,143 |
| Zach Dean |
$80,000 (3) |
| Salary Remaining : |
$37,143 |
| Alex Goligoski |
$80,000 (5) |
| Salary Remaining : |
$37,143 |
| Josh Doan |
$80,000 (2) |
| Salary Remaining : |
$37,143 |
| Chris Terry |
$80,000 (4) |
| Salary Remaining : |
$37,143 |
| Anthony Richard |
$77,500 (1) |
| Salary Remaining : |
$35,982 |
| Cameron Hughes |
$76,250 (1) |
| Salary Remaining : |
$35,402 |
| Tanner Laczynski |
$76,250 (1) |
| Salary Remaining : |
$35,402 |
| Tristen Robins |
$75,000 (2) |
| Salary Remaining : |
$34,821 |
| Angus Crookshank |
$70,000 (2) |
| Salary Remaining : |
$32,500 |
| Jaxson Stauber |
$70,000 (2) |
| Salary Remaining : |
$32,500 |
| Zac Dalpe |
$70,000 (4) |
| Salary Remaining : |
$32,500 |
| Danila Klimovich |
$70,000 (1) |
| Salary Remaining : |
$32,500 |
| Tanner Kero |
$70,000 (3) |
| Salary Remaining : |
$32,500 |
| Filip Roos |
$70,000 (2) |
| Salary Remaining : |
$32,500 |
| Max McCormick |
$70,000 (4) |
| Salary Remaining : |
$32,500 |
| Michael Mersch |
$70,000 (3) |
| Salary Remaining : |
$32,500 |
| Marcus Bjork |
$70,000 (2) |
| Salary Remaining : |
$32,500 |
| Farm Player 100 |
$70,000 (1) |
| Salary Remaining : |
$32,500 |
| Stanislav Svozil |
$70,000 (3) |
| Salary Remaining : |
$32,500 |
| Vladislav Kolyachonok |
$69,750 (1) |
| Salary Remaining : |
$32,384 |
| Linus Weissbach |
$65,000 (1) |
| Salary Remaining : |
$30,179 |
| Ben McCartney |
$62,500 (1) |
| Salary Remaining : |
$29,018 |
| Lucas Ciona |
$60,000 (3) |
| Salary Remaining : |
$27,857 |
| Valtteri Pulli |
$60,000 (3) |
| Salary Remaining : |
$27,857 |
| Andrew Agozzino |
$60,000 (3) |
| Salary Remaining : |
$27,857 |
| Georgi Romanov |
$60,000 (3) |
| Salary Remaining : |
$27,857 |
| Tomas Suchanek |
$60,000 (3) |
| Salary Remaining : |
$27,857 |
| Ales Stezka |
$60,000 (1) |
| Salary Remaining : |
$27,857 |
| Sam Morton |
$60,000 (3) |
| Salary Remaining : |
$27,857 |
| Ben Jones |
$54,500 (1) |
| Salary Remaining : |
$25,304 |
| Ben Gleason |
$54,500 (1) |
| Salary Remaining : |
$25,304 |
| Curtis McKenzie |
$50,000 (4) |
| Salary Remaining : |
$23,214 |
| Total Farm Players | 53 |
| Salary Commitment |
| Year 2024 : $4,093,125 |
| Year 2025 : $3,022,750 |
| Year 2026 : $2,377,750 |
| Year 2027 : $1,060,000 |
| Salary Average Commitment |
| Year 2024 : $4,073,125 |
| Year 2025 : $3,002,750 |
| Year 2026 : $2,377,750 |
| Year 2027 : $1,060,000 |
|