Calgary Flames
Finances Summary
$104.00m
|
$76.90m
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. per Game | Avg. Attendance | ||
| — | — | — | — | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Special Salary Cap | Coaches Salaries |
| — | $74,615,000 | $74,615,000 | — | N/A |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 14 | 0 | $1,747,333 |
| Estimate | |||
|---|---|---|---|
| Remaining Season Days | Expenses per Day | Est. Expenses Remaining | Est. Revenue Remaining |
| — | — | — | — |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Expenses | Est. Season Salary Cap | Available Cap Space | Over Salary Floor |
| $0 | $0 | $29,385,000 | -$2,285,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $114,262,241 | $114,262,241 | $0 |
| Pengrowth Saddledome | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $172 | — | — | |
| Level 2 | 5000 | $122 | — | — | |
| Level 3 | 4000 | $95 | — | — | |
| Level 4 | 3000 | $71 | — | — | |
| Luxury | 1000 | $255 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (22)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 25 | 3 | $8,500,000 | |
| 27 | 1 | $8,000,000 | |
| 29 | 3 | $7,500,000 | |
| 24 | 3 | $6,900,000 | |
| 34 | 1 | $6,850,000 | |
| 32 | 4 | $6,500,000 | |
| 24 | 2 | $6,250,000 | |
| 25 | 3 | $4,690,000 | |
| 26 | 1 | $4,600,000 | |
| 30 | 1 | $4,500,000 | |
| 34 | 2 | $4,500,000 | |
| 26 | 2 | $4,000,000 | |
| 25 | 2 | $2,900,000 | |
| 23 | 1 | $1,275,833 | |
| 24 | 1 | $1,208,333 | |
| 25 | 1 | $975,000 | |
| 25 | 3 | $925,000 | |
| 24 | 1 | $925,000 | |
| 35 | 1 | $900,000 | |
| 26 | 3 | $850,000 | |
| 28 | 1 | $800,000 | |
| 31 | 0 | $6,250,000 | |
| 22 Contracts | 27.4 | - | $83,549,166 |
Farm Players Salaries (16)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 21 | 3 | $95,000 | |
| 27 | 1 | $92,500 | |
| 23 | 2 | $92,500 | |
| 26 | 2 | $86,750 | |
| 24 | 2 | $85,917 | |
| 27 | 2 | $85,000 | |
| 25 | 3 | $81,250 | |
| 30 | 1 | $80,000 | |
| 25 | 2 | $77,500 | |
| 26 | 1 | $77,500 | |
| 26 | 0 | $0 | |
| 28 | 0 | $0 | |
| 28 | 0 | $0 | |
| 26 | 0 | $0 | |
| 26 | 0 | $0 | |
| 31 | 0 | $0 | |
| 16 Contracts | 26.2 | - | $8,539,167 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 25 | 3 | 8.2 | $8,500,000 | $8,500,000 | $8,500,000 | RFA · age 28 | ||
| F | 27 | 1 | 7.7 | $8,000,000 | RFA · age 28 | ||||
| F | 29 | 3 | 7.2 | $7,500,000 | $7,500,000 | $7,500,000 | UFA · age 32 | ||
| D | 24 | 3 | 6.6 | $6,900,000 | $6,900,000 | $6,900,000 | RFA · age 27 | ||
| F | 34 | 1 | 6.6 | $6,850,000 | UFA · age 35 | ||||
| D | 32 | 4 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 36 | |
| F | 24 | 2 | 6.0 | $6,250,000 | $6,250,000 | RFA · age 26 | |||
| F | 25 | 3 | 4.5 | $4,690,000 | $4,690,000 | $4,690,000 | RFA · age 28 | ||
| D | 26 | 1 | 4.4 | $4,600,000 | RFA · age 27 | ||||
| D | 30 | 1 | 4.3 | $4,500,000 | UFA · age 31 | ||||
| G | 34 | 2 | 4.3 | $4,500,000 | $4,500,000 | UFA · age 36 | |||
| G | 26 | 2 | 3.8 | $4,000,000 | $4,000,000 | RFA · age 28 | |||
| F | 25 | 2 | 2.8 | $2,900,000 | $2,900,000 | RFA · age 27 | |||
| F | 23 | 1 | 1.2 | $1,275,833 | RFA · age 24 | ||||
| D | 24 | 1 | 1.2 | $1,208,333 | RFA · age 25 | ||||
| D | 25 | 1 | 0.9 | $975,000 | RFA · age 26 | ||||
| F | 25 | 3 | 0.9 | $925,000 | $925,000 | $925,000 | RFA · age 28 | ||
| F | 24 | 1 | 0.9 | $925,000 | RFA · age 25 | ||||
| F | 35 | 1 | 0.9 | $900,000 | UFA · age 36 | ||||
| F | 26 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | UFA · age 29 | ||
| F | 28 | 1 | 0.8 | $800,000 | UFA · age 29 | ||||
| F | 31 | 0 | - | UFA · age 31 | |||||
| Total: 21 Contracts | — | 27.4 | — | 71.75% | (21) $83,549,166 | (11) $53,515,000 | (7) $35,865,000 | (1) $6,500,000 | (0) $0 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $29,385,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 21 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 24 | ||
| F | 27 | 1 | 0.9 | $925,000 | RFA · age 28 | ||||
| D | 23 | 2 | 0.9 | $925,000 | $925,000 | RFA · age 25 | |||
| D | 26 | 2 | 0.8 | $867,500 | $867,500 | RFA · age 28 | |||
| F | 24 | 2 | 0.8 | $859,167 | $859,167 | RFA · age 26 | |||
| F | 27 | 2 | 0.8 | $850,000 | $850,000 | UFA · age 29 | |||
| G | 25 | 3 | 0.8 | $812,500 | $812,500 | $812,500 | RFA · age 28 | ||
| D | 30 | 1 | 0.8 | $800,000 | UFA · age 31 | ||||
| F | 25 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 27 | |||
| G | 26 | 1 | 0.7 | $775,000 | RFA · age 27 | ||||
| F | 26 | 0 | - | RFA · age 26 | |||||
| F | 28 | 0 | - | RFA · age 28 | |||||
| F | 28 | 0 | - | RFA · age 28 | |||||
| F | 26 | 0 | - | RFA · age 26 | |||||
| D | 26 | 0 | - | RFA · age 26 | |||||
| G | 31 | 0 | - | UFA · age 31 | |||||
| Total: 10 Contracts | — | 26.2 | — | 0.00% | (10) $8,539,167 | (7) $6,039,167 | (2) $1,762,500 | (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.
The Current Year Pro Salary Cap:
$104,000,000
/ Floor:
$76.90m
0 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| No active salary retentions for 2026-27. | |||||