Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pengrowth Saddledome |
Level 1: | 6000 - $125 - 6,000 - 100.00% |
Level 2: | 5000 - $50 - 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 - 1,909 - 95.45% |
Farm Level 2: | 1000 - $15 - 978 - 97.77% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 39 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,966,800 |
Year to Date Revenue | $3,933,600 |
Farm |
Home Games Left | 38 |
Average Attendance - % | 2,887 - 96.22% |
Average Income per Game | $121,405 |
Year to Date Revenue | $364,216 |
Expense |
Pro Players Total Salaries | $83,909,584 |
Farm Players Total Salaries | $4,306,500 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $4,807,319 |
Farm Year To Date Expenses | $261,723 |
Pro Salary Cap To Date | $4,807,319 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $76,705,200 |
Farm Estimated Season Revenue | $4,613,403 |
Pro Remaining Season Days | 181 |
Pro Expenses Per Days | $437,029 |
Pro Estimated Expenses | $79,102,249 |
Farm Remaining Season Days | 170 |
Farm Expenses Per Days | $23,793 |
Farm Estimated Expenses | $4,044,810 |
Estimated Season Expenses | $83,147,059 |
Estimated Season Salary Cap | $83,909,568 |
Estimate Under Maximum Salary Cap of $88,000,000 | $4,090,432 |
Estimate Over Minimum Salary Cap of $0 | $83,909,568 |
Current Bank Account | $63,857,054 |
Projected Bank Account | $62,028,598 |
|
Pro Players Salaries |
Adam Fox (1 Way Contract) |
$8,600,000 (1) |
-Salary Remaining : |
$8,107,292 |
Ryan O'Reilly (1 Way Contract) |
$7,500,000 (3) |
-Salary Remaining : |
$7,070,313 |
Colton Parayko (1 Way Contract) |
$7,425,000 (1) |
-Salary Remaining : |
$6,999,609 |
Jared McCann (1 Way Contract) |
$6,300,000 (3) |
-Salary Remaining : |
$5,939,063 |
JJ Peterka (1 Way Contract) |
$6,280,000 (1) |
-Salary Remaining : |
$5,920,208 |
Anthony Cirelli (1 Way Contract) |
$5,600,000 (1) |
-Salary Remaining : |
$5,279,167 |
Drake Batherson (1 Way Contract) |
$4,975,000 (1) |
-Salary Remaining : |
$4,689,974 |
Mikael Granlund (1 Way Contract) |
$4,450,000 (4) |
-Salary Remaining : |
$4,195,052 |
Jason Zucker (1 Way Contract) |
$4,250,000 (2) |
-Salary Remaining : |
$4,006,510 |
Warren Foegele (1 Way Contract) |
$3,750,000 (4) |
-Salary Remaining : |
$3,535,156 |
J.J. Moser (1 Way Contract) |
$3,712,500 (3) |
-Salary Remaining : |
$3,499,805 |
Conor Garland |
$3,500,000 (4) |
-Salary Remaining : |
$3,299,479 |
Dante Fabbro (1 Way Contract) |
$3,500,000 (5) |
-Salary Remaining : |
$3,299,479 |
Sean Monahan (1 Way Contract) |
$2,500,000 (3) |
-Salary Remaining : |
$2,356,771 |
Cam York (1 Way Contract) |
$2,000,000 (4) |
-Salary Remaining : |
$1,885,417 |
Shane Pinto (1 Way Contract) |
$1,750,000 (1) |
-Salary Remaining : |
$1,649,740 |
Jackson Blake (1 Way Contract) |
$1,500,000 (3) |
-Salary Remaining : |
$1,414,063 |
Kirill Marchenko |
$1,400,000 (1) |
-Salary Remaining : |
$1,319,792 |
Jackson LaCombe |
$1,250,000 (2) |
-Salary Remaining : |
$1,178,385 |
Logan Thompson |
$1,073,334 (4) |
-Salary Remaining : |
$1,011,841 |
Jiri Kulich |
$900,000 (1) |
-Salary Remaining : |
$848,438 |
Lukas Dostal |
$893,750 (3) |
-Salary Remaining : |
$842,546 |
Joel Hanley |
$800,000 (4) |
-Salary Remaining : |
$754,167 |
Total Pro Players | 23 |
Salary Commitment |
Year 2025 : $83,909,584 |
Year 2026 : $48,979,584 |
Year 2027 : $43,479,584 |
Year 2028 : $21,073,334 |
Salary Average Commitment |
Year 2025 : $83,909,584 |
Year 2026 : $46,979,584 |
Year 2027 : $41,479,584 |
Year 2028 : $19,073,334 |
Salary Cap with 1 Way Contract |
Year 2025 : $83,909,584 |
Year 2026 : $46,979,584 |
Year 2027 : $41,479,584 |
Year 2028 : $19,073,334 |
|
Farm Players Salaries |
Noah Ostlund |
$115,000 (3) |
Salary Remaining : |
$108,011 |
Nathan Walker |
$112,500 (2) |
Salary Remaining : |
$105,663 |
Cameron Hughes |
$100,750 (3) |
Salary Remaining : |
$94,627 |
Anthony Richard |
$100,750 (3) |
Salary Remaining : |
$94,627 |
Ales Stezka |
$100,750 (3) |
Salary Remaining : |
$94,627 |
Glenn Gawdin |
$100,750 (3) |
Salary Remaining : |
$94,627 |
Tanner Laczynski |
$100,750 (3) |
Salary Remaining : |
$94,627 |
Ivan Miroshnichenko |
$100,000 (2) |
Salary Remaining : |
$93,923 |
Ryan Johnson |
$100,000 (2) |
Salary Remaining : |
$93,923 |
Chase Wouters |
$90,000 (2) |
Salary Remaining : |
$84,530 |
Elias Salomonsson |
$90,000 (3) |
Salary Remaining : |
$84,530 |
Jayson Megna |
$90,000 (2) |
Salary Remaining : |
$84,530 |
Tyler Pitlick |
$90,000 (3) |
Salary Remaining : |
$84,530 |
Tristan Luneau |
$90,000 (3) |
Salary Remaining : |
$84,530 |
John Hayden |
$90,000 (3) |
Salary Remaining : |
$84,530 |
Cole Reinhardt |
$85,250 (2) |
Salary Remaining : |
$80,069 |
Aleksanteri Kaskimaki |
$82,500 (3) |
Salary Remaining : |
$77,486 |
Bryce McConnell-Barker |
$82,500 (3) |
Salary Remaining : |
$77,486 |
Coulson Pitre |
$82,500 (3) |
Salary Remaining : |
$77,486 |
Zach Dean |
$80,000 (2) |
Salary Remaining : |
$75,138 |
Grant Hutton |
$80,000 (5) |
Salary Remaining : |
$75,138 |
Colin Miller |
$80,000 (5) |
Salary Remaining : |
$75,138 |
Alex Petrovic |
$80,000 (5) |
Salary Remaining : |
$75,138 |
Sam Gagner |
$80,000 (3) |
Salary Remaining : |
$75,138 |
Troy Stecher |
$80,000 (5) |
Salary Remaining : |
$75,138 |
Chris Terry |
$80,000 (3) |
Salary Remaining : |
$75,138 |
Ilya Nikolaev |
$80,000 (4) |
Salary Remaining : |
$75,138 |
Josh Doan |
$80,000 (1) |
Salary Remaining : |
$75,138 |
Mike Reilly |
$80,000 (4) |
Salary Remaining : |
$75,138 |
Ben Hutton |
$80,000 (5) |
Salary Remaining : |
$75,138 |
Connor MurphyG |
$80,000 (4) |
Salary Remaining : |
$75,138 |
Ben Jones |
$77,500 (2) |
Salary Remaining : |
$72,790 |
Ben Gleason |
$77,500 (1) |
Salary Remaining : |
$72,790 |
Ben McCartney |
$77,500 (3) |
Salary Remaining : |
$72,790 |
Tristen Robins |
$75,000 (1) |
Salary Remaining : |
$70,442 |
Nikita Grebenkin |
$75,000 (3) |
Salary Remaining : |
$70,442 |
TJ Brodie |
$75,000 (5) |
Salary Remaining : |
$70,442 |
James Stefan |
$75,000 (3) |
Salary Remaining : |
$70,442 |
Jakub Stancl |
$75,000 (3) |
Salary Remaining : |
$70,442 |
Josh Filmon |
$75,000 (3) |
Salary Remaining : |
$70,442 |
Emmitt Finnie |
$75,000 (3) |
Salary Remaining : |
$70,442 |
Danila Klimovich |
$75,000 (1) |
Salary Remaining : |
$70,442 |
Angus Crookshank |
$70,000 (1) |
Salary Remaining : |
$65,746 |
Jaxson Stauber |
$70,000 (1) |
Salary Remaining : |
$65,746 |
Zac Dalpe |
$70,000 (3) |
Salary Remaining : |
$65,746 |
Stanislav Svozil |
$70,000 (2) |
Salary Remaining : |
$65,746 |
Max McCormick |
$70,000 (3) |
Salary Remaining : |
$65,746 |
Filip Roos |
$70,000 (1) |
Salary Remaining : |
$65,746 |
Lucas Ciona |
$60,000 (2) |
Salary Remaining : |
$56,354 |
Sam Morton |
$60,000 (2) |
Salary Remaining : |
$56,354 |
Andrew Agozzino |
$60,000 (2) |
Salary Remaining : |
$56,354 |
Georgi Romanov |
$60,000 (2) |
Salary Remaining : |
$56,354 |
Curtis McKenzie |
$50,000 (3) |
Salary Remaining : |
$46,961 |
Total Farm Players | 53 |
Salary Commitment |
Year 2025 : $4,306,500 |
Year 2026 : $3,789,000 |
Year 2027 : $2,743,750 |
Year 2028 : $715,000 |
Salary Average Commitment |
Year 2025 : $4,286,500 |
Year 2026 : $3,789,000 |
Year 2027 : $2,743,750 |
Year 2028 : $715,000 |
|