Calgary Flames
Last
6–4
L
vs VAN
Next
@ VAN
Fri
/ d14
Finances Summary
$95,500,000
|
$70,600,000
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
| $7,745,542 | 3 played | $2,581,847 | 97.69% | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
| $0 | $83,697,933 | $83,697,933 | $2,500,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 20 | $2,316,083 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 2 | $0 | $0 |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
| $0 | $0 | $95,500,000 | $-70,600,000 |
| Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
| $112,728,841 | $112,728,841 | ($0) | $95,500,000 |
| Pengrowth Saddledome | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $172 | 6,000 | 100.0% | |
| Level 2 | 5000 | $122 | 5,000 | 100.0% | |
| Level 3 | 4000 | $95 | 4,000 | 100.0% | |
| Level 4 | 3000 | $71 | 2,562 | 85.4% | |
| Luxury | 1000 | $255 | 1,000 | 100.0% | |
| Total/Avg. | 19,000 | - | 18,562 | 97.7% | |
Contracts
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Jason RobertsonJ. Robertson | 26 | 2 | $8,000,000 |
| Brock BoeserB. Boeser | 28 | 4 | $7,500,000 |
| Jaccob SlavinJ. Slavin | 31 | 2 | $6,900,000 |
| Bryan RustB. Rust | 33 | 2 | $6,850,000 |
| Brady SkjeiB. Skjei | 31 | 5 | $6,500,000 |
| Bo HorvatB. Horvat | 30 | 1 | $6,250,000 |
| Quinton ByfieldQ. Byfield | 23 | 3 | $6,250,000 |
| Mats ZuccarelloM. Zuccarello | 38 | 1 | $5,000,000 |
| Philip BrobergP. Broberg | 24 | 1 | $4,600,000 |
| Kevin BahlK. Bahl | 25 | 2 | $4,600,000 |
| Reilly SmithR. Smith | 34 | 2 | $4,522,100 |
| Warren FoegeleW. Foegele | 29 | 2 | $3,500,000 |
| Radko GudasR. Gudas | 35 | 4 | $3,250,000 |
| Adam LowryA. Lowry | 32 | 1 | $2,850,000 |
| Owen PowerO. Power | 23 | 1 | $1,850,000 |
| Marco RossiM. Rossi | 24 | 1 | $1,713,333 |
| Josh DoanJ. Doan | 23 | 2 | $925,000 |
| Samuel ErssonS. Ersson | 26 | 1 | $925,000 |
| Noel AcciariN. Acciari | 34 | 2 | $900,000 |
| Lukas DostalL. Dostal | 25 | 1 | $812,500 |
| 20 Contracts | 28.7 | - | $83,697,933 |
Farm Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Alex NewhookA. Newhook | 24 | 1 | $275,000 |
| Nicholas RobertsonN. Robertson | 24 | 3 | $180,000 |
| Drew HellesonD. Helleson | 24 | 3 | $150,000 |
| Zack BolducZ. Bolduc | 22 | 2 | $127,583 |
| Wyatt KaiserW. Kaiser | 23 | 2 | $120,833 |
| Jonas JohanssonJ. Johansson | 30 | 1 | $100,000 |
| Kaedan KorczakK. Korczak | 24 | 2 | $97,500 |
| Linus KarlssonL. Karlsson | 26 | 2 | $92,500 |
| Tye KartyeT. Kartye | 24 | 1 | $92,500 |
| David GustafssonD. Gustafsson | 25 | 1 | $90,000 |
| Jonah GadjovichJ. Gadjovich | 27 | 1 | $90,000 |
| Daniil MisyulD. Misyul | 25 | 3 | $86,750 |
| Jalen LuypenJ. Luypen | 23 | 3 | $85,917 |
| Mike HardmanM. Hardman | 26 | 3 | $85,000 |
| Benoit-Olivier GroulxB. Groulx | 25 | 3 | $85,000 |
| Damien GirouxD. Giroux | 25 | 1 | $85,000 |
| Blake HillmanB. Hillman | 29 | 2 | $80,000 |
| Brandon BiroB. Biro | 27 | 2 | $80,000 |
| Alec RegulaA. Regula | 25 | 1 | $80,000 |
| Reese JohnsonR. Johnson | 27 | 1 | $77,500 |
| Sean FarrellS. Farrell | 24 | 3 | $77,500 |
| Kevin MandoleseK. Mandolese | 25 | 2 | $77,500 |
| 22 Contracts | 25.2 | - | $23,160,833 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Jason RobertsonJ. Robertson | 26 | 2 | $8,000,000 | $8,000,000 | RFA | ||
| Brock BoeserB. Boeser | 28 | 4 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA |
| Jaccob SlavinJ. Slavin | 31 | 2 | $6,900,000 | $6,900,000 | UFA | ||
| Bryan RustB. Rust | 33 | 2 | $6,850,000 | $6,850,000 | UFA | ||
| Brady SkjeiB. Skjei | 31 | 5 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 |
| Bo HorvatB. Horvat | 30 | 1 | $6,250,000 | UFA | |||
| Quinton ByfieldQ. Byfield | 23 | 3 | $6,250,000 | $6,250,000 | $6,250,000 | RFA | |
| Mats ZuccarelloM. Zuccarello | 38 | 1 | $5,000,000 | UFA | |||
| Philip BrobergP. Broberg | 24 | 1 | $4,600,000 | RFA | |||
| Kevin BahlK. Bahl | 25 | 2 | $4,600,000 | $4,600,000 | RFA | ||
| Reilly SmithR. Smith | 34 | 2 | $4,522,100 | $4,522,100 | UFA | ||
| Warren FoegeleW. Foegele | 29 | 2 | $3,500,000 | $3,500,000 | UFA | ||
| Radko GudasR. Gudas | 35 | 4 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
| Adam LowryA. Lowry | 32 | 1 | $2,850,000 | UFA | |||
| Owen PowerO. Power | 23 | 1 | $1,850,000 | RFA | |||
| Marco RossiM. Rossi | 24 | 1 | $1,713,333 | RFA | |||
| Josh DoanJ. Doan | 23 | 2 | $925,000 | $925,000 | RFA | ||
| Samuel ErssonS. Ersson | 26 | 1 | $925,000 | RFA | |||
| Noel AcciariN. Acciari | 34 | 2 | $900,000 | $900,000 | UFA | ||
| Lukas DostalL. Dostal | 25 | 1 | $812,500 | RFA | |||
| 20 Contracts | 28.7 | - | (20) $83,697,933 | (12) $59,697,100 | (4) $23,500,000 | (3) $17,250,000 | (1) $6,500,000 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Alex NewhookA. Newhook | 24 | 1 | $2,750,000 | RFA | |||
| Nicholas RobertsonN. Robertson | 24 | 3 | $1,800,000 | $1,800,000 | $1,800,000 | RFA | |
| Drew HellesonD. Helleson | 24 | 3 | $1,500,000 | $1,500,000 | $1,500,000 | RFA | |
| Zack BolducZ. Bolduc | 22 | 2 | $1,275,833 | $1,275,833 | RFA | ||
| Wyatt KaiserW. Kaiser | 23 | 2 | $1,208,333 | $1,208,333 | RFA | ||
| Jonas JohanssonJ. Johansson | 30 | 1 | $1,000,000 | UFA | |||
| Kaedan KorczakK. Korczak | 24 | 2 | $975,000 | $975,000 | RFA | ||
| Linus KarlssonL. Karlsson | 26 | 2 | $925,000 | $925,000 | RFA | ||
| Tye KartyeT. Kartye | 24 | 1 | $925,000 | RFA | |||
| David GustafssonD. Gustafsson | 25 | 1 | $900,000 | RFA | |||
| Jonah GadjovichJ. Gadjovich | 27 | 1 | $900,000 | RFA | |||
| Daniil MisyulD. Misyul | 25 | 3 | $867,500 | $867,500 | $867,500 | RFA | |
| Jalen LuypenJ. Luypen | 23 | 3 | $859,167 | $859,167 | $859,167 | RFA | |
| Mike HardmanM. Hardman | 26 | 3 | $850,000 | $850,000 | $850,000 | UFA | |
| Benoit-Olivier GroulxB. Groulx | 25 | 3 | $850,000 | $850,000 | $850,000 | RFA | |
| Damien GirouxD. Giroux | 25 | 1 | $850,000 | RFA | |||
| Blake HillmanB. Hillman | 29 | 2 | $800,000 | $800,000 | UFA | ||
| Brandon BiroB. Biro | 27 | 2 | $800,000 | $800,000 | UFA | ||
| Alec RegulaA. Regula | 25 | 1 | $800,000 | RFA | |||
| Reese JohnsonR. Johnson | 27 | 1 | $775,000 | RFA | |||
| Sean FarrellS. Farrell | 24 | 3 | $775,000 | $775,000 | $775,000 | RFA | |
| Kevin MandoleseK. Mandolese | 25 | 2 | $775,000 | $775,000 | RFA | ||
| 22 Contracts | 25.2 | - | (22) $23,160,833 | (14) $14,260,833 | (7) $7,501,667 | (0) $0 | (0) $0 |