CGY Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
$7,556,019	3 played / 38 rem.	$2,518,673	75.86%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$8,075,648	$103,214,000	$103,214,000	—	$3,500,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$557,914	$7,810,796	22	0	$2,124,333

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
171	$576,832	$98,638,272	$98,228,247

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$110,338,224	$103,214,090	$785,910	$26,314,090
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$109,493,399	$88,526,908	$88,167,416	-$359,492

Pengrowth Saddledome
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$174	4,582	76.4%
Level 2	5000	$124	3,769	75.4%
Level 3	4000	$96	3,163	79.1%
Level 4	3000	$71	2,294	76.5%
Luxury	3000	$263	2,124	70.8%
Total/Avg.	21,000	—	15,931	75.9%

Pro Players Salaries (22)

Player	Age	Yrs	Salary	Remaining
Mark StoneM. Stone	34	5	$10,900,000	$10,075,135
Bo HorvatB. Horvat	31	5	$8,670,000	$8,013,892
Philip BrobergP. Broberg	25	3	$8,500,000	$7,856,757
Jason RobertsonJ. Robertson	27	1	$8,000,000	$7,394,595
Brock BoeserB. Boeser	29	3	$7,500,000	$6,932,432
Owen PowerO. Power	24	3	$6,900,000	$6,377,838
Bryan RustB. Rust	34	1	$6,850,000	$6,331,622
Brady SkjeiB. Skjei	32	4	$6,500,000	$6,008,108
Quinton ByfieldQ. Byfield	24	2	$6,250,000	$5,777,027
Marco RossiM. Rossi	25	3	$4,690,000	$4,335,081
Kevin BahlK. Bahl	26	1	$4,600,000	$4,251,892
Travis SanheimT. Sanheim	30	1	$4,500,000	$4,159,459
Scott WedgewoodS. Wedgewood	34	2	$4,500,000	$4,159,459
Lukas DostalL. Dostal	26	2	$4,000,000	$3,697,297
Alex NewhookA. Newhook	25	2	$2,900,000	$2,680,541
Brayden McNabbB. McNabb	35	2	$2,454,000	$2,268,292
Kaedan KorczakK. Korczak	25	1	$975,000	$901,216
Arseny GritsyukA. Gritsyuk	25	3	$925,000	$855,000
Linus KarlssonL. Karlsson	27	1	$925,000	$855,000
Josh DoanJ. Doan	24	1	$925,000	$855,000
Noel AcciariN. Acciari	35	1	$900,000	$831,892
BO GroulxB. Groulx	26	3	$850,000	$785,676
22 Contracts	28.3	-	$103,214,000	$95,403,211
Coach: Craig Berube	60	2	$3,500,000	-

Farm Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Kai UchaczK. Uchacz	23	3	$310,000	$2,897,196
Zachary BolducZ. Bolduc	23	1	$127,583	$1,192,367
Wyatt KaiserW. Kaiser	24	1	$120,833	$1,129,283
Otto StenbergO. Stenberg	21	3	$95,000	$887,850
Garnet HathawayG. Hathaway	35	3	$95,000	$887,850
David GustafssonD. Gustafsson	26	3	$92,500	$864,486
Jack PeartJ. Peart	23	2	$92,500	$864,486
Jalen LuypenJ. Luypen	24	2	$85,917	$802,960
Robby FabbriR. Fabbri	30	3	$85,000	$794,393
Brett SeneyB. Seney	30	3	$85,000	$794,393
Justin HollJ. Holl	34	3	$85,000	$794,393
Vinni LettieriV. Lettieri	31	3	$85,000	$794,393
Caleb JonesC. Jones	29	3	$85,000	$794,393
Blake HillmanB. Hillman	30	1	$85,000	$794,393
Jonah GadjovichJ. Gadjovich	28	3	$85,000	$794,393
Reese JohnsonR. Johnson	28	3	$85,000	$794,393
Sean FarrellS. Farrell	25	2	$85,000	$794,393
Kevin GravelK. Gravel	34	3	$85,000	$794,393
Sonny MilanoS. Milano	30	3	$85,000	$794,393
Kevin MandoleseK. Mandolese	26	1	$85,000	$794,393
Trent MinerT. Miner	25	3	$85,000	$794,393
21 Contracts	27.6	-	$21,243,333	$19,853,587
Farm Coach: Peter Laviolette	61	1	$1,500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Mark StoneM. Stone	F	34	5	10.5	$10,900,000	$10,900,000	$10,900,000	$10,900,000	$10,900,000
Bo HorvatB. Horvat	F	31	5	8.3	$8,670,000	$8,670,000	$8,670,000	$8,670,000	$8,670,000
Philip BrobergP. Broberg	D	25	3	8.2	$8,500,000	$8,500,000	$8,500,000	RFA · 28y
Jason RobertsonJ. Robertson	F	27	1	7.7	$8,000,000	RFA · 28y
Brock BoeserB. Boeser	F	29	3	7.2	$7,500,000	$7,500,000	$7,500,000	UFA · 32y
Owen PowerO. Power	D	24	3	6.6	$6,900,000	$6,900,000	$6,900,000	RFA · 27y
Bryan RustB. Rust	F	34	1	6.6	$6,850,000	UFA · 35y
Brady SkjeiB. Skjei	D	32	4	6.3	$6,500,000	$6,500,000	$6,500,000	$6,500,000	UFA · 36y
Quinton ByfieldQ. Byfield	F	24	2	6.0	$6,250,000	$6,250,000	RFA · 26y
Marco RossiM. Rossi	F	25	3	4.5	$4,690,000	$4,690,000	$4,690,000	RFA · 28y
Kevin BahlK. Bahl	D	26	1	4.4	$4,600,000	RFA · 27y
Travis SanheimT. Sanheim	D	30	1	4.3	$4,500,000	UFA · 31y
Scott WedgewoodS. Wedgewood	G	34	2	4.3	$4,500,000	$4,500,000	UFA · 36y
Lukas DostalL. Dostal	G	26	2	3.8	$4,000,000	$4,000,000	RFA · 28y
Alex NewhookA. Newhook	F	25	2	2.8	$2,900,000	$2,900,000	RFA · 27y
Brayden McNabbB. McNabb	D	35	2	2.4	$2,454,000	$2,454,000	UFA · 37y
Kaedan KorczakK. Korczak	D	25	1	0.9	$975,000	RFA · 26y
Arseny GritsyukA. Gritsyuk	F	25	3	0.9	$925,000	$925,000	$925,000	RFA · 28y
Linus KarlssonL. Karlsson	F	27	1	0.9	$925,000	RFA · 28y
Josh DoanJ. Doan	F	24	1	0.9	$925,000	RFA · 25y
Noel AcciariN. Acciari	F	35	1	0.9	$900,000	UFA · 36y
BO GroulxB. Groulx	F	26	3	0.8	$850,000	$850,000	$850,000	UFA · 29y
Total: 22	—	28.3	—	99.2%	22 $103,214,000	14 $75,539,000	9 $55,435,000	3 $26,070,000	2 $19,570,000
Estimated Cap Space					$785,910
Est. Above $76.90m Floor					$26,314,090

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Kai UchaczK. Uchacz	F	23	3	3.0	$3,100,000	$3,100,000	$3,100,000	RFA · 26y
Zachary BolducZ. Bolduc	F	23	1	1.2	$1,275,833	RFA · 24y
Wyatt KaiserW. Kaiser	D	24	1	1.2	$1,208,333	RFA · 25y
Otto StenbergO. Stenberg	F	21	3	0.9	$950,000	$950,000	$950,000	RFA · 24y
Garnet HathawayG. Hathaway	F	35	3	0.9	$950,000	$950,000	$950,000	UFA · 38y
David GustafssonD. Gustafsson	F	26	3	0.9	$925,000	$925,000	$925,000	UFA · 29y
Jack PeartJ. Peart	D	23	2	0.9	$925,000	$925,000	RFA · 25y
Jalen LuypenJ. Luypen	F	24	2	0.8	$859,167	$859,167	RFA · 26y
Robby FabbriR. Fabbri	F	30	3	0.8	$850,000	$850,000	$850,000	UFA · 33y
Brett SeneyB. Seney	F	30	3	0.8	$850,000	$850,000	$850,000	UFA · 33y
Justin HollJ. Holl	D	34	3	0.8	$850,000	$850,000	$850,000	UFA · 37y
Vinni LettieriV. Lettieri	F	31	3	0.8	$850,000	$850,000	$850,000	UFA · 34y
Caleb JonesC. Jones	D	29	3	0.8	$850,000	$850,000	$850,000	UFA · 32y
Blake HillmanB. Hillman	D	30	1	0.8	$850,000	UFA · 31y
Jonah GadjovichJ. Gadjovich	F	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Reese JohnsonR. Johnson	F	28	3	0.8	$850,000	$850,000	$850,000	UFA · 31y
Sean FarrellS. Farrell	F	25	2	0.8	$850,000	$850,000	RFA · 27y
Kevin GravelK. Gravel	D	34	3	0.8	$850,000	$850,000	$850,000	UFA · 37y
Sonny MilanoS. Milano	F	30	3	0.8	$850,000	$850,000	$850,000	UFA · 33y
Kevin MandoleseK. Mandolese	G	26	1	0.8	$850,000	RFA · 27y
Trent MinerT. Miner	G	25	3	0.8	$850,000	$850,000	$850,000	RFA · 28y
Total: 21	—	27.6	—	0.0%	21 $21,243,333	17 $17,059,167	14 $14,425,000	0 $0	0 $0

Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.

Salary Retentions (0)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
No active salary retentions for 2026-27.