Arena Capacity - Ticket Price Attendance - % |
| Arena Name | Pengrowth Saddledome |
| Level 1: | 8000 - $125 - 8 000 - 100,00% |
| Level 2: | 6000 - $75 - 6 000 - 100,00% |
| Level 3: | 3000 - $50 - 3 000 - 100,00% |
| Level 4: | 4000 - $50 - 4 000 - 100,00% |
| Luxury : | 1000 - $250 - 1 000 - 100,00% |
| Total Capacity : | 22000 |
| Team Popularity : | 125,00% |
| Farm |
| Farm Level 1: | 2000 - $45 - 2 000 - 100,00% |
| Farm Level 2: | 1000 - $30 - 1 000 - 100,00% |
| Farm Total Capacity : | 3000 |
| Team Popularity : | 125,00% |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 22 000 - 100,00% |
| Average Income per Game | $2,870,000 |
| Year to Date Revenue | $11,480,000 |
| Farm |
| Home Games Left | 37 |
| Average Attendance - % | 3 000 - 100,00% |
| Average Income per Game | $178,800 |
| Year to Date Revenue | $894,000 |
Expense |
| Pro Players Total Salaries | $80,750,000 |
| Farm Players Total Salaries | $3,495,500 |
| Coaches Total Salaries | $600,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $7,927,178 |
| Farm Year To Date Expenses | $350,596 |
| Pro Salary Cap To Date | $7,878,259 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $109,060,000 |
| Farm Estimated Season Revenue | $6,615,600 |
| Pro Remaining Season Days | 166 |
| Pro Expenses Per Days | $441,576 |
| Pro Estimated Expenses | $73,301,616 |
| Farm Remaining Season Days | 166 |
| Farm Expenses Per Days | $19,541 |
| Farm Estimated Expenses | $3,243,806 |
| Estimated Season Expenses | $76,545,422 |
| Season Salary Cap | $80,750,000 |
| Estimate Under Maximum Salary Cap of $81,000,000 | $250,000 |
| Estimate Over Minimum Salary Cap of $0 | $80,750,000 |
| Current Bank Account | $51,548,592 |
| Projected Bank Account | $90,678,770 |
|
Pro Players Salaries |
| Tyler Seguin |
$9,500,000 (4) |
| Mikael Granlund |
$8,000,000 (2) |
| Tyson Barrie |
$7,500,000 (2) |
| Brady Tkachuk |
$7,000,000 (1) |
| Jean Gabriel Pageau |
$6,500,000 (1) |
| Anders Lee |
$6,000,000 (2) |
| Zach Werenski |
$6,000,000 (1) |
| Vitek Vanecek |
$5,000,000 (1) |
| Kirill Marchenko |
$5,000,000 (3) |
| Christian Jaros |
$4,000,000 (2) |
| Ukko-Pekka Luukkonen |
$3,500,000 (1) |
| Adam Gaudette |
$2,500,000 (3) |
| Gabriel Carlsson |
$1,700,000 (2) |
| Dylan McIlrath |
$1,500,000 (1) |
| Rasmus Asplund |
$1,500,000 (1) |
| Maksim Sushko |
$1,350,000 (2) |
| Alex Barre-Boulet |
$1,200,000 (1) |
| Charles Hudon |
$1,200,000 (3) |
| Connor Clifton |
$900,000 (1) |
| Oscar Lindberg |
$900,000 (2) |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 18 : $80,750,000 |
| Year 19 : $47,650,000 |
| Year 20 : $18,200,000 |
| Year 21 : $9,500,000 |
| Salary Average Commitment |
| Year 18 : $79,750,000 |
| Year 19 : $47,650,000 |
| Year 20 : $18,200,000 |
| Year 21 : $9,500,000 |
| Salary Cap with 1 Way Contract |
| Year 18 : $80,750,000 |
| Year 19 : $47,650,000 |
| Year 20 : $18,200,000 |
| Year 21 : $9,500,000 |
|
Farm Players Salaries |
| Michael Bunting |
$200,000 (1) |
| Arber Xhekaj |
$150,000 (2) |
| Austin Strand |
$130,000 (3) |
| Jake Walman |
$120,000 (2) |
| Antti Suomela |
$120,000 (1) |
| Dustin Tokarski |
$120,000 (3) |
| Anton Slepyshev |
$110,000 (2) |
| Hunter Shinkaruk |
$110,000 (1) |
| Tyler Lewington |
$100,000 (2) |
| Calvin de Haan |
$100,000 (2) |
| Oliver Kylington |
$100,000 (1) |
| Curtis Mckenzie |
$90,500 (1) |
| Colton Dach |
$90,000 (3) |
| Otto Makinen |
$90,000 (1) |
| Charle-Edouard D'Astous |
$90,000 (1) |
| Josh Samanski |
$90,000 (1) |
| Gregory Hofmann |
$90,000 (1) |
| Samuel Helenius |
$90,000 (3) |
| Eetu Tuulola |
$80,000 (2) |
| Mattias Norlinder |
$75,000 (1) |
| Samu Salminen |
$75,000 (3) |
| Evan Nause |
$75,000 (3) |
| Mason Beaupit |
$75,000 (2) |
| Isaac Belliveau |
$75,000 (3) |
| Xavier Bouchard |
$75,000 (2) |
| Adam Ginning |
$75,000 (1) |
| Simon Knak |
$75,000 (2) |
| Adam Beckman |
$75,000 (2) |
| Ty Gallagher |
$75,000 (3) |
| Jacob Leguerrier |
$75,000 (2) |
| Ryder Rolston |
$75,000 (2) |
| Alex Belzile |
$70,000 (2) |
| Daniel Catenacci |
$70,000 (1) |
| Cliff Pu |
$70,000 (1) |
| Fredrik Forsberg |
$70,000 (1) |
| Jordan Bellerive |
$70,000 (2) |
| Austin Lotz |
$65,000 (2) |
| Joseph Cecconi |
$60,000 (2) |
| Joni Tuulola |
$50,000 (2) |
| Total Farm Players | 39 |
| Salary Commitment |
| Year 18 : $3,495,500 |
| Year 19 : $2,155,000 |
| Year 20 : $730,000 |
| Year 21 : $0 |
| Salary Average Commitment |
| Year 18 : $3,495,500 |
| Year 19 : $2,155,000 |
| Year 20 : $730,000 |
| Year 21 : $0 |
|