Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pengrowth Saddledome |
Level 1: | 6000 - $105 - 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 - 1,858 - 92.89% |
Farm Level 2: | 1000 - $15 - 959 - 95.91% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 31 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,750,750 |
Year to Date Revenue | $17,507,500 |
Farm |
Home Games Left | 31 |
Average Attendance - % | 2,817 - 93.89% |
Average Income per Game | $118,315 |
Year to Date Revenue | $1,183,149 |
Expense |
Pro Players Total Salaries | $78,205,418 |
Farm Players Total Salaries | $4,185,625 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $18,448,438 |
Farm Year To Date Expenses | $1,012,056 |
Pro Salary Cap To Date | $18,448,438 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $54,273,250 |
Farm Estimated Season Revenue | $3,667,762 |
Pro Remaining Season Days | 149 |
Pro Expenses Per Days | $401,053 |
Pro Estimated Expenses | $59,756,897 |
Farm Remaining Season Days | 143 |
Farm Expenses Per Days | $22,146 |
Farm Estimated Expenses | $3,166,878 |
Estimated Season Expenses | $62,923,775 |
Estimated Season Salary Cap | $78,205,335 |
Estimate Under Maximum Salary Cap of $83,500,000 | $5,294,665 |
Estimate Over Minimum Salary Cap of $0 | $78,205,335 |
Current Bank Account | $54,980,155 |
Projected Bank Account | $49,997,392 |
|
Pro Players Salaries |
Adam Fox (1 Way Contract) |
$8,122,500 (1) |
-Salary Remaining : |
$6,206,423 |
Colton Parayko (1 Way Contract) |
$7,425,000 (2) |
-Salary Remaining : |
$5,673,462 |
Brayden Schenn (1 Way Contract) |
$7,400,000 (1) |
-Salary Remaining : |
$5,654,359 |
Mark Stone (1 Way Contract) |
$6,425,000 (1) |
-Salary Remaining : |
$4,909,359 |
Alex DeBrincat (1 Way Contract) |
$6,340,000 (2) |
-Salary Remaining : |
$4,844,410 |
Jared McCann (1 Way Contract) |
$6,300,000 (4) |
-Salary Remaining : |
$4,813,846 |
Anthony Cirelli (1 Way Contract) |
$5,343,750 (1) |
-Salary Remaining : |
$4,083,173 |
Drake Batherson (1 Way Contract) |
$4,939,167 (1) |
-Salary Remaining : |
$3,774,030 |
John Tavares (1 Way Contract) |
$3,750,000 (1) |
-Salary Remaining : |
$2,865,385 |
Jake DeBrusk (1 Way Contract) |
$3,600,000 (1) |
-Salary Remaining : |
$2,750,769 |
Kirby Dach (1 Way Contract) |
$2,726,250 (1) |
-Salary Remaining : |
$2,083,135 |
Cam York (1 Way Contract) |
$2,000,000 (5) |
-Salary Remaining : |
$1,528,205 |
Yegor Sharangovich (1 Way Contract) |
$1,980,000 (2) |
-Salary Remaining : |
$1,512,923 |
Scott Laughton (1 Way Contract) |
$1,900,000 (2) |
-Salary Remaining : |
$1,451,795 |
Troy Terry (1 Way Contract) |
$1,550,000 (2) |
-Salary Remaining : |
$1,184,359 |
Kirill Marchenko |
$1,400,000 (2) |
-Salary Remaining : |
$1,069,744 |
Dylan DeMelo |
$1,260,000 (1) |
-Salary Remaining : |
$962,769 |
Logan Thompson |
$1,073,334 (5) |
-Salary Remaining : |
$820,137 |
Jacob Bernard-Docker |
$1,000,000 (1) |
-Salary Remaining : |
$764,103 |
William Borgen |
$990,000 (1) |
-Salary Remaining : |
$756,462 |
John-Jason Peterka |
$900,000 (1) |
-Salary Remaining : |
$687,692 |
Lukas Dostal |
$893,750 (4) |
-Salary Remaining : |
$682,917 |
J.J Moser |
$886,667 (1) |
-Salary Remaining : |
$677,505 |
Total Pro Players | 23 |
Salary Commitment |
Year 2024 : $78,205,418 |
Year 2025 : $32,762,084 |
Year 2026 : $10,267,084 |
Year 2027 : $10,267,084 |
Salary Average Commitment |
Year 2024 : $78,205,418 |
Year 2025 : $30,862,084 |
Year 2026 : $10,267,084 |
Year 2027 : $10,267,084 |
Salary Cap with 1 Way Contract |
Year 2024 : $78,205,418 |
Year 2025 : $30,862,084 |
Year 2026 : $10,267,084 |
Year 2027 : $10,267,084 |
|
Farm Players Salaries |
John Klingberg |
$130,000 (5) |
Salary Remaining : |
$98,360 |
Radim Simek |
$120,000 (2) |
Salary Remaining : |
$90,794 |
Nathan Walker |
$112,500 (3) |
Salary Remaining : |
$85,119 |
Ivan Miroshnichenko |
$100,000 (3) |
Salary Remaining : |
$75,661 |
Ryan Johnson |
$100,000 (3) |
Salary Remaining : |
$75,661 |
Georgi Merkulov |
$92,500 (2) |
Salary Remaining : |
$69,987 |
John Hayden |
$90,000 (4) |
Salary Remaining : |
$68,095 |
Chase Wouters |
$90,000 (3) |
Salary Remaining : |
$68,095 |
Byron Froese |
$90,000 (3) |
Salary Remaining : |
$68,095 |
Jayson Megna |
$90,000 (3) |
Salary Remaining : |
$68,095 |
Tyler Pitlick |
$90,000 (4) |
Salary Remaining : |
$68,095 |
Jiri Kulich |
$90,000 (2) |
Salary Remaining : |
$68,095 |
Jared McIsaac |
$86,625 (1) |
Salary Remaining : |
$65,542 |
Cole Reinhardt |
$85,250 (3) |
Salary Remaining : |
$64,501 |
Nolan Stevens |
$82,500 (1) |
Salary Remaining : |
$62,421 |
Marian Studenic |
$82,500 (1) |
Salary Remaining : |
$62,421 |
Glenn Gawdin |
$82,500 (1) |
Salary Remaining : |
$62,421 |
Joel Hanley |
$80,000 (5) |
Salary Remaining : |
$60,529 |
Connor MurphyG |
$80,000 (5) |
Salary Remaining : |
$60,529 |
Mike Reilly |
$80,000 (5) |
Salary Remaining : |
$60,529 |
Alexander Barabanov |
$80,000 (5) |
Salary Remaining : |
$60,529 |
Zach Dean |
$80,000 (3) |
Salary Remaining : |
$60,529 |
Alex Goligoski |
$80,000 (5) |
Salary Remaining : |
$60,529 |
Josh Doan |
$80,000 (2) |
Salary Remaining : |
$60,529 |
Sam Gagner |
$80,000 (4) |
Salary Remaining : |
$60,529 |
Chris Terry |
$80,000 (4) |
Salary Remaining : |
$60,529 |
Anthony Richard |
$77,500 (1) |
Salary Remaining : |
$58,638 |
Cameron Hughes |
$76,250 (1) |
Salary Remaining : |
$57,692 |
Tanner Laczynski |
$76,250 (1) |
Salary Remaining : |
$57,692 |
Tristen Robins |
$75,000 (2) |
Salary Remaining : |
$56,746 |
Angus Crookshank |
$70,000 (2) |
Salary Remaining : |
$52,963 |
Jaxson Stauber |
$70,000 (2) |
Salary Remaining : |
$52,963 |
Zac Dalpe |
$70,000 (4) |
Salary Remaining : |
$52,963 |
Danila Klimovich |
$70,000 (1) |
Salary Remaining : |
$52,963 |
Tanner Kero |
$70,000 (3) |
Salary Remaining : |
$52,963 |
Michael Mersch |
$70,000 (3) |
Salary Remaining : |
$52,963 |
Filip Roos |
$70,000 (2) |
Salary Remaining : |
$52,963 |
Stanislav Svozil |
$70,000 (3) |
Salary Remaining : |
$52,963 |
Max McCormick |
$70,000 (4) |
Salary Remaining : |
$52,963 |
Farm Player 100 |
$70,000 (1) |
Salary Remaining : |
$52,963 |
Marcus Bjork |
$70,000 (2) |
Salary Remaining : |
$52,963 |
Vladislav Kolyachonok |
$69,750 (1) |
Salary Remaining : |
$52,774 |
Linus Weissbach |
$65,000 (1) |
Salary Remaining : |
$49,180 |
Ben McCartney |
$62,500 (1) |
Salary Remaining : |
$47,288 |
Andrew Agozzino |
$60,000 (3) |
Salary Remaining : |
$45,397 |
Valtteri Pulli |
$60,000 (3) |
Salary Remaining : |
$45,397 |
Lucas Ciona |
$60,000 (3) |
Salary Remaining : |
$45,397 |
Sam Morton |
$60,000 (3) |
Salary Remaining : |
$45,397 |
Georgi Romanov |
$60,000 (3) |
Salary Remaining : |
$45,397 |
Tomas Suchanek |
$60,000 (3) |
Salary Remaining : |
$45,397 |
Ales Stezka |
$60,000 (1) |
Salary Remaining : |
$45,397 |
Ben Jones |
$54,500 (1) |
Salary Remaining : |
$41,235 |
Ben Gleason |
$54,500 (1) |
Salary Remaining : |
$41,235 |
Curtis McKenzie |
$50,000 (4) |
Salary Remaining : |
$37,831 |
Total Farm Players | 54 |
Salary Commitment |
Year 2024 : $4,185,625 |
Year 2025 : $3,115,250 |
Year 2026 : $2,377,750 |
Year 2027 : $1,060,000 |
Salary Average Commitment |
Year 2024 : $4,165,625 |
Year 2025 : $3,095,250 |
Year 2026 : $2,377,750 |
Year 2027 : $1,060,000 |
|