Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pengrowth Saddledome |
Level 1: | 6000 - $100 - 4,213 - 70.21% |
Level 2: | 5000 - $60 - 3,602 - 72.04% |
Level 3: | 2000 - $35 - 1,446 - 72.31% |
Level 4: | 4000 - $20 - 3,041 - 76.02% |
Luxury: | 1000 - $200 - 720 - 72.02% |
Total Attendance : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 1,482 - 74.09% |
Farm Level 2: | 1000 - $15 - 742 - 74.19% |
Farm Total Attendance : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 13,022 - 72.34% |
Average Income per Game | $1,330,349 |
Year to Date Revenue | $54,544,312 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2,224 - 74.12% |
Average Income per Game | $93,858 |
Year to Date Revenue | $3,848,187 |
Expense |
Pro Players Total Salaries | $74,482,148 |
Farm Players Total Salaries | $2,620,633 |
Coaches Total Salaries | $3,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $71,729,595 |
Farm Year To Date Expenses | $6,615,155 |
Pro Salary Cap To Date | $69,229,563 |
Farm Salary Cap To Date | $6,115,155 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $407,006 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $16,379 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Payroll | $74,482,148 |
Estimate Under Maximum Salary Cap of $64,300,000 | -$10,182,148 |
Estimate Over Minimum Salary Cap of $0 | $74,482,148 |
Current Bank Account | $34,271,124 |
Projected Bank Account | $34,271,124 |
|
Pro Players Salaries |
Jason Spezza |
$8,225,000 (2) |
Martin St. Louis |
$7,200,000 (1) |
Ryan Miller |
$6,900,000 (3) |
Brian Campbell |
$6,000,000 (1) |
Tomas Fleischmann (1 Way Contract) |
$5,670,000 (3) |
Chris Phillips |
$4,750,000 (1) |
Jordan Staal |
$4,500,000 (3) |
Jason Pominville |
$3,900,000 (2) |
Saku Koivu (1 Way Contract) |
$2,500,000 (1) |
TJ Brodie |
$2,337,500 (4) |
Michael Frolik |
$2,333,333 (2) |
Jacob Trouba |
$2,250,000 (3) |
Aleksander Barkov |
$2,250,000 (3) |
Al Montoya (1 Way Contract) |
$2,000,000 (1) |
Tomas Vokoun (1 Way Contract) |
$2,000,000 (1) |
Sean Monahan |
$2,000,000 (3) |
Nick Spaling |
$1,525,000 (3) |
Kris Russell |
$1,462,500 (2) |
Justin Faulk |
$1,300,000 (4) |
Joakim Andersson |
$805,750 (3) |
Mikael Backlund |
$797,500 (3) |
Paul Byron |
$772,000 (5) |
David Savard |
$734,565 (4) |
Lance Bouma |
$675,000 (3) |
Joe Colborne |
$594,000 (4) |
Eddie Pasquale |
$500,000 (1) |
Cory Sarich |
$500,000 (1) |
Total Pro Players | 27 |
Salary Commitment |
Year 9 : $74,482,148.00 |
Year 10 : $52,565,148.00 |
Year 11 : $36,644,315.00 |
Year 12 : $9,271,065.00 |
Salary Average Commitment |
Year 9 : $36,700,000.00 |
Year 10 : $16,500,000.00 |
Year 11 : $16,500,000.00 |
Year 12 : $650,000.00 |
|
Farm Players Salaries |
Sven Baertschi |
$130,000 (2) |
J.T. Miller |
$100,000 (2) |
Ryan Murphy |
$100,000 (3) |
Radek Dvorak |
$100,000 (1) |
Philip Samuelsson |
$90,833 (2) |
Corey Potter |
$90,700 (1) |
Sami Vatanen |
$90,000 (2) |
Nikita Kucherov |
$90,000 (3) |
Eric Boulton |
$87,500 (1) |
Patrick Holland |
$82,500 (2) |
Tyler Wotherspoon |
$80,000 (3) |
Max Reinhart |
$72,500 (2) |
Stephane Veilleux |
$70,000 (1) |
Johan Larsson |
$70,000 (2) |
Stuart Percy |
$70,000 (3) |
Michael Ferland |
$67,500 (3) |
Calvin Pickard |
$67,500 (2) |
Tyson Strachan |
$66,000 (1) |
Matt Ellis |
$65,000 (2) |
Petter Granberg |
$65,000 (3) |
Julian Melchiori |
$65,000 (2) |
Tyler Pitlick |
$65,000 (3) |
Jeremy Welsh |
$65,000 (2) |
Danick Gauthier |
$62,500 (2) |
Brandon Pirri |
$61,800 (3) |
John Ramage |
$60,000 (3) |
Mike Sislo |
$56,300 (2) |
Konrad Abeltshauser |
$55,000 (3) |
Lucas Lessio |
$55,000 (3) |
Jonathan Racine |
$55,000 (3) |
Brenden Kichton |
$55,000 (3) |
Lukas Sedlak |
$55,000 (3) |
Antoine Laganiere |
$55,000 (3) |
Mike Komisarek |
$50,000 (4) |
Matt Carkner |
$50,000 (2) |
Ryan Martindale |
$50,000 (4) |
Tim Jackman |
$50,000 (1) |
Unknown Player |
$0 (1) |
Unknown Player |
$0 (1) |
Unknown Player |
$0 (1) |
Unknown Player |
$0 (1) |
Total Farm Players | 41 |
Salary Commitment |
Year 9 : $2,620,633.00 |
Year 10 : $2,181,833.00 |
Year 11 : $1,114,700.00 |
Year 12 : $121,500.00 |
Salary Average Commitment |
Year 9 : $1,779,722.00 |
Year 10 : $1,472,222.00 |
Year 11 : $700,000.00 |
Year 12 : $50,000.00 |
|