OTT 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
$7,799,148	3 played / 38 rem.	$2,599,716	80.23%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$6,792,360	$81,772,500	$81,772,500	$3,000,000	$2,000,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$442,014	$6,630,210	23	0	$2,810,833

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
170	$452,824	$76,980,080	$101,388,924

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$87,733,366	$84,772,590	$19,227,410	$7,872,590
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$112,380,605	$41,054,592	$64,739,078	$23,684,486

Scotiabank Place
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$170	4,578	76.3%
Level 2	5000	$125	4,026	80.5%
Level 3	4000	$100	3,093	77.3%
Level 4	3000	$65	2,786	92.9%
Luxury	3000	$250	2,366	78.9%
Total/Avg.	21,000	—	16,849	80.2%

Pro Players Salaries (23)

Player	Age	Yrs	Salary	Remaining
Lars EllerL. Eller	37	1	$8,000,000	$7,351,351
Alexandar GeorgievA. Georgiev	30	3	$7,500,000	$6,891,892
Andre BurakovskyA. Burakovsky	31	2	$7,000,000	$6,432,432
Brett PesceB. Pesce	32	2	$6,500,000	$5,972,973
Anthony ManthaA. Mantha	32	2	$6,000,000	$5,513,514
Charlie LindgrenC. Lindgren	33	3	$6,000,000	$5,513,514
Nicolas HagueN. Hague	28	4	$5,000,000	$4,594,595
Sean WalkerS. Walker	32	1	$5,000,000	$4,594,595
Connor ZaryC. Zary	25	2	$4,000,000	$3,675,676
Connor McMichaelC. McMichael	25	1	$3,750,000	$3,445,946
Rasmus SandinR. Sandin	26	1	$3,750,000	$3,445,946
Alexander KerfootA. Kerfoot	32	3	$3,000,000	$2,756,757
Philippe MyersP. Myers	29	3	$3,000,000	$2,756,757
J.J. MoserJ. Moser	26	1	$2,500,000	$2,297,297
Urho VaakanainenU. Vaakanainen	27	1	$1,750,000	$1,608,108
Jacob Bernard-DockerJ. Bernard-Docker	26	2	$1,600,000	$1,470,270
Isac LundestromI. Lundestrom	27	1	$1,500,000	$1,378,378
Peyton KrebsP. Krebs	25	2	$1,250,000	$1,148,649
Paul CotterP. Cotter	27	3	$1,000,000	$918,919
Nathan WalkerN. Walker	32	2	$1,000,000	$918,919
Oliver KapanenO. Kapanen	23	2	$925,000	$850,000
Emil HeinemanE. Heineman	25	2	$897,500	$824,730
Adam EdstromA. Edstrom	26	1	$850,000	$781,081
23 Contracts	28.5	-	$81,772,500	$75,142,299
Coach: Andre Tourigny	52	2	$2,000,000	-

Farm Players Salaries (24)

Player	Age	Yrs	Salary	Remaining
Matt MurrayM. Murray	32	1	$325,000	$3,022,196
David JiricekD. Jiricek	23	3	$300,000	$2,789,720
Jansen HarkinsJ. Harkins	29	3	$200,000	$1,859,813
Boris KatchoukB. Katchouk	28	3	$125,000	$1,162,383
Xavier BourgaultX. Bourgault	24	3	$125,000	$1,162,383
Erik GustafssonE. Gustafsson	34	2	$100,000	$929,907
Matthew BenningM. Benning	32	2	$100,000	$929,907
Dryden HuntD. Hunt	31	1	$100,000	$929,907
Isaak PhillipsI. Phillips	25	3	$100,000	$929,907
Alex BumpA. Bump	23	3	$95,000	$883,411
Jean-Luc FoudyJL Foudy	24	2	$95,000	$883,411
Simon LundmarkS. Lundmark	26	2	$95,000	$883,411
Michael MilneM. Milne	24	1	$95,000	$883,411
Shai BuiumS. Buium	23	3	$93,083	$865,588
Josh LopinaJ. Lopina	25	1	$92,500	$860,164
Ville KoivunenV. Koivunen	23	1	$90,250	$839,241
Hunter McKownH. McKown	24	2	$85,000	$790,421
Frederic BrunetF. Brunet	23	1	$85,000	$790,421
Danil GushchinD. Gushchin	24	1	$85,000	$790,421
Andre LeeA. Lee	26	1	$85,000	$790,421
Jake WiseJ. Wise	26	1	$85,000	$790,421
Matt StienburgM. Stienburg	26	1	$85,000	$790,421
Max WannerM. Wanner	23	1	$85,000	$790,421
Joe VrbeticJ. Vrbetic	24	2	$85,000	$790,421
24 Contracts	25.9	-	$28,108,333	$26,138,128
Farm Coach: Manny Malhotra	46	2	$1,150,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Lars EllerL. Eller	F	37	1	7.7	$8,000,000	UFA · 38y
Alexandar GeorgievA. Georgiev	G	30	3	7.2	$7,500,000	$7,500,000	$7,500,000	UFA · 33y
Andre BurakovskyA. Burakovsky	F	31	2	6.7	$7,000,000	$7,000,000	UFA · 33y
Brett PesceB. Pesce	D	32	2	6.3	$6,500,000	$6,500,000	UFA · 34y
Anthony ManthaA. Mantha	F	32	2	5.8	$6,000,000	$6,000,000	UFA · 34y
Charlie LindgrenC. Lindgren	G	33	3	5.8	$6,000,000	$6,000,000	$6,000,000	UFA · 36y
Nicolas HagueN. Hague	D	28	4	4.8	$5,000,000	$5,000,000	$5,000,000	$5,000,000	UFA · 32y
Sean WalkerS. Walker	D	32	1	4.8	$5,000,000	UFA · 33y
Connor ZaryC. Zary	F	25	2	3.8	$4,000,000	$4,000,000	RFA · 27y
Connor McMichaelC. McMichael	F	25	1	3.6	$3,750,000	RFA · 26y
Rasmus SandinR. Sandin	D	26	1	3.6	$3,750,000	RFA · 27y
Alexander KerfootA. Kerfoot	F	32	3	2.9	$3,000,000	$3,000,000	$3,000,000	UFA · 35y
Philippe MyersP. Myers	D	29	3	2.9	$3,000,000	$3,000,000	$3,000,000	UFA · 32y
J.J. MoserJ. Moser	D	26	1	2.4	$2,500,000	RFA · 27y
Urho VaakanainenU. Vaakanainen	D	27	1	1.7	$1,750,000	RFA · 28y
Jacob Bernard-DockerJ. Bernard-Docker	D	26	2	1.5	$1,600,000	$1,600,000	RFA · 28y
Isac LundestromI. Lundestrom	F	27	1	1.4	$1,500,000	RFA · 28y
Peyton KrebsP. Krebs	F	25	2	1.2	$1,250,000	$1,250,000	RFA · 27y
Paul CotterP. Cotter	F	27	3	1.0	$1,000,000	$1,000,000	$1,000,000	UFA · 30y
Nathan WalkerN. Walker	F	32	2	1.0	$1,000,000	$1,000,000	UFA · 34y
Oliver KapanenO. Kapanen	F	23	2	0.9	$925,000	$925,000	RFA · 25y
Emil HeinemanE. Heineman	F	25	2	0.9	$897,500	$897,500	RFA · 27y
Adam EdstromA. Edstrom	F	26	1	0.8	$850,000	RFA · 27y
Total: 23	—	28.5	—	78.6%	23 $81,772,500	15 $54,672,500	6 $25,500,000	1 $5,000,000	0 $0
Special Salary Cap Value				2.88%	$3,000,000
Estimated Cap Space					$19,227,410
Est. Above $76.90m Floor					$7,872,590

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Matt MurrayM. Murray	G	32	1	3.1	$3,250,000	UFA · 33y
David JiricekD. Jiricek	D	23	3	2.9	$3,000,000	$3,000,000	$3,000,000	RFA · 26y
Jansen HarkinsJ. Harkins	F	29	3	1.9	$2,000,000	$2,000,000	$2,000,000	UFA · 32y
Boris KatchoukB. Katchouk	F	28	3	1.2	$1,250,000	$1,250,000	$1,250,000	UFA · 31y
Xavier BourgaultX. Bourgault	F	24	3	1.2	$1,250,000	$1,250,000	$1,250,000	RFA · 27y
Erik GustafssonE. Gustafsson	D	34	2	1.0	$1,000,000	$1,000,000	UFA · 36y
Matthew BenningM. Benning	D	32	2	1.0	$1,000,000	$1,000,000	UFA · 34y
Dryden HuntD. Hunt	F	31	1	1.0	$1,000,000	UFA · 32y
Isaak PhillipsI. Phillips	D	25	3	1.0	$1,000,000	$1,000,000	$1,000,000	RFA · 28y
Alex BumpA. Bump	F	23	3	0.9	$950,000	$950,000	$950,000	RFA · 26y
Jean-Luc FoudyJL Foudy	F	24	2	0.9	$950,000	$950,000	RFA · 26y
Simon LundmarkS. Lundmark	D	26	2	0.9	$950,000	$950,000	RFA · 28y
Michael MilneM. Milne	F	24	1	0.9	$950,000	RFA · 25y
Shai BuiumS. Buium	D	23	3	0.9	$930,833	$930,833	$930,833	RFA · 26y
Josh LopinaJ. Lopina	F	25	1	0.9	$925,000	RFA · 26y
Ville KoivunenV. Koivunen	F	23	1	0.9	$902,500	RFA · 24y
Hunter McKownH. McKown	F	24	2	0.8	$850,000	$850,000	RFA · 26y
Frederic BrunetF. Brunet	D	23	1	0.8	$850,000	RFA · 24y
Danil GushchinD. Gushchin	F	24	1	0.8	$850,000	RFA · 25y
Andre LeeA. Lee	F	26	1	0.8	$850,000	RFA · 27y
Jake WiseJ. Wise	F	26	1	0.8	$850,000	RFA · 27y
Matt StienburgM. Stienburg	F	26	1	0.8	$850,000	RFA · 27y
Max WannerM. Wanner	D	23	1	0.8	$850,000	RFA · 24y
Joe VrbeticJ. Vrbetic	G	24	2	0.8	$850,000	$850,000	RFA · 26y
Total: 24	—	25.9	—	0.0%	24 $28,108,333	13 $15,980,833	7 $10,380,833	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 (1)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Josh Anderson	+$3,000,000	50%	TOR	Jul 15, 2026
Net Retained Cap		+$3,000,000