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
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
—	$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
$0	—	22	0	$2,180,583

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	$103,214,000	$786,000	$26,314,000
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$88,012,241	$88,012,241	$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
Mark StoneM. Stone	34	5	$10,900,000
Bo HorvatB. Horvat	31	5	$8,670,000
Philip BrobergP. Broberg	25	3	$8,500,000
Jason RobertsonJ. Robertson	27	1	$8,000,000
Brock BoeserB. Boeser	29	3	$7,500,000
Owen PowerO. Power	24	3	$6,900,000
Bryan RustB. Rust	34	1	$6,850,000
Brady SkjeiB. Skjei	32	4	$6,500,000
Quinton ByfieldQ. Byfield	24	2	$6,250,000
Marco RossiM. Rossi	25	3	$4,690,000
Kevin BahlK. Bahl	26	1	$4,600,000
Travis SanheimT. Sanheim	30	1	$4,500,000
Scott WedgewoodS. Wedgewood	34	2	$4,500,000
Lukas DostalL. Dostal	26	2	$4,000,000
Alex NewhookA. Newhook	25	2	$2,900,000
Brayden McNabbB. McNabb	35	2	$2,454,000
Kaedan KorczakK. Korczak	25	1	$975,000
Arseny GritsyukA. Gritsyuk	25	3	$925,000
Linus KarlssonL. Karlsson	27	1	$925,000
Josh DoanJ. Doan	24	1	$925,000
Noel AcciariN. Acciari	35	1	$900,000
BO GroulxB. Groulx	26	3	$850,000
22 Contracts	28.3	-	$103,214,000
Coach: Craig Berube	60	2	$3,500,000

Farm Players Salaries (22)

Player	Age	Yrs	Salary
Kai UchaczK. Uchacz	23	3	$310,000
Zachary BolducZ. Bolduc	23	1	$127,583
Wyatt KaiserW. Kaiser	24	1	$120,833
Otto StenbergO. Stenberg	21	3	$95,000
Garnet HathawayG. Hathaway	35	3	$95,000
David GustafssonD. Gustafsson	26	3	$92,500
Jack PeartJ. Peart	23	2	$92,500
Jalen LuypenJ. Luypen	24	2	$85,917
Robby FabbriR. Fabbri	30	3	$85,000
Justin HollJ. Holl	34	3	$85,000
Vinni LettieriV. Lettieri	31	3	$85,000
Caleb JonesC. Jones	29	3	$85,000
Jonah GadjovichJ. Gadjovich	28	3	$85,000
Reese JohnsonR. Johnson	28	3	$85,000
Alec RegulaA. Regula	26	3	$85,000
Kevin GravelK. Gravel	34	3	$85,000
Sonny MilanoS. Milano	30	3	$85,000
Trent MinerT. Miner	25	3	$81,250
Brett SeneyB. Seney	30	3	$80,000
Blake HillmanB. Hillman	30	1	$80,000
Sean FarrellS. Farrell	25	2	$77,500
Kevin MandoleseK. Mandolese	26	1	$77,500
22 Contracts	27.5	-	$21,805,833
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
Special Salary Cap Value				—	—	—	—	—	—
Estimated Cap Space					$786,000	—	—	—	—
Estimated Above Floor					$26,314,000	—	—	—	—

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
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
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
Alec RegulaA. Regula	D	26	3	0.8	$850,000	$850,000	$850,000	UFA · 29y
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
Trent MinerT. Miner	G	25	3	0.8	$812,500	$812,500	$812,500	RFA · 28y
Brett SeneyB. Seney	F	30	3	0.8	$800,000	$800,000	$800,000	UFA · 33y
Blake HillmanB. Hillman	D	30	1	0.8	$800,000	UFA · 31y
Sean FarrellS. Farrell	F	25	2	0.7	$775,000	$775,000	RFA · 27y
Kevin MandoleseK. Mandolese	G	26	1	0.7	$775,000	RFA · 27y
Total: 22	—	27.5	—	0.0%	(22) $21,805,833	(18) $17,746,667	(15) $15,187,500	(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.

0 Salary Retentions

View all →

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