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
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
—	$83,419,167	$83,419,167	$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
$0	—	25	0	$2,035,833

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	$86,419,167	$17,580,833	$9,519,167
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$42,091,839	$42,091,839	$0

Scotiabank Place
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$170	—	—
Level 2	5000	$125	—	—
Level 3	4000	$100	—	—
Level 4	3000	$65	—	—
Luxury	1000	$250	—	—
Total/Avg.	19,000	—	—	—

Pro Players Salaries (24)

Player	Age	Yrs	Salary
Lars EllerL. Eller	37	1	$8,000,000
Andre BurakovskyA. Burakovsky	31	2	$7,000,000
Brett PesceB. Pesce	32	2	$6,500,000
Anthony ManthaA. Mantha	32	2	$6,000,000
Charlie LindgrenC. Lindgren	33	3	$6,000,000
Nicolas HagueN. Hague	28	4	$5,000,000
Sean WalkerS. Walker	32	1	$5,000,000
Connor McMichaelC. McMichael	25	1	$3,750,000
Rasmus SandinR. Sandin	26	1	$3,750,000
Matt MurrayM. Murray	32	1	$3,250,000
Alexander KerfootA. Kerfoot	32	3	$3,000,000
Philippe MyersP. Myers	29	3	$3,000,000
J.J. MoserJ. Moser	26	1	$2,500,000
Jansen HarkinsJ. Harkins	29	3	$2,000,000
Urho VaakanainenU. Vaakanainen	27	1	$1,750,000
Isac LundestromI. Lundestrom	27	1	$1,500,000
Peyton KrebsP. Krebs	25	2	$1,250,000
Erik GustafssonE. Gustafsson	34	2	$1,000,000
Dryden HuntD. Hunt	31	1	$1,000,000
Paul CotterP. Cotter	27	3	$1,000,000
Nathan WalkerN. Walker	32	2	$1,000,000
Oliver KapanenO. Kapanen	23	2	$925,000
Emil HeinemanE. Heineman	25	2	$897,500
Adam EdstromA. Edstrom	26	1	$846,667
24 Contracts	29.2	-	$75,919,167
Coach: Andre Tourigny	52	2	$2,000,000

Farm Players Salaries (21)

Player	Age	Yrs	Salary
Alexandar GeorgievA. Georgiev	30	3	$750,000
David JiricekD. Jiricek	23	3	$300,000
Boris KatchoukB. Katchouk	28	3	$125,000
Xavier BourgaultX. Bourgault	24	3	$125,000
Matthew BenningM. Benning	32	2	$100,000
Isaak PhillipsI. Phillips	25	3	$100,000
Alex BumpA. Bump	23	3	$95,000
Jean-Luc FoudyJL Foudy	24	2	$95,000
Simon LundmarkS. Lundmark	26	2	$95,000
Michael MilneM. Milne	24	1	$95,000
Shai BuiumS. Buium	23	3	$93,083
Josh LopinaJ. Lopina	25	1	$92,500
Ville KoivunenV. Koivunen	23	1	$90,250
Hunter McKownH. McKown	24	2	$85,000
Joe VrbeticJ. Vrbetic	24	2	$80,000
Frederic BrunetF. Brunet	23	1	$77,500
Danil GushchinD. Gushchin	24	1	$77,500
Andre LeeA. Lee	26	1	$77,500
Jake WiseJ. Wise	26	1	$77,500
Matt StienburgM. Stienburg	26	1	$77,500
Max WannerM. Wanner	23	1	$77,500
21 Contracts	25	-	$27,858,333
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
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 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
Matt MurrayM. Murray	G	32	1	3.1	$3,250,000	UFA · 33y
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
Jansen HarkinsJ. Harkins	F	29	3	1.9	$2,000,000	$2,000,000	$2,000,000	UFA · 32y
Urho VaakanainenU. Vaakanainen	D	27	1	1.7	$1,750,000	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
Erik GustafssonE. Gustafsson	D	34	2	1.0	$1,000,000	$1,000,000	UFA · 36y
Dryden HuntD. Hunt	F	31	1	1.0	$1,000,000	UFA · 32y
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	$846,667	RFA · 27y
Total: 24	—	29.2	—	73.0%	(24) $75,919,167	(14) $44,572,500	(6) $20,000,000	(1) $5,000,000	(0) $0
Special Salary Cap Value				2.88%	$3,000,000	—	—	—	—
Estimated Cap Space					$17,580,833	—	—	—	—
Estimated Above Floor					$9,519,167	—	—	—	—

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Alexandar GeorgievA. Georgiev	G	30	3	7.2	$7,500,000	$7,500,000	$7,500,000	UFA · 33y
David JiricekD. Jiricek	D	23	3	2.9	$3,000,000	$3,000,000	$3,000,000	RFA · 26y
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
Matthew BenningM. Benning	D	32	2	1.0	$1,000,000	$1,000,000	UFA · 34y
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
Joe VrbeticJ. Vrbetic	G	24	2	0.8	$800,000	$800,000	RFA · 26y
Frederic BrunetF. Brunet	D	23	1	0.7	$775,000	RFA · 24y
Danil GushchinD. Gushchin	F	24	1	0.7	$775,000	RFA · 25y
Andre LeeA. Lee	F	26	1	0.7	$775,000	RFA · 27y
Jake WiseJ. Wise	F	26	1	0.7	$775,000	RFA · 27y
Matt StienburgM. Stienburg	F	26	1	0.7	$775,000	RFA · 27y
Max WannerM. Wanner	D	23	1	0.7	$775,000	RFA · 24y
Total: 21	—	25	—	7.2%	(21) $27,858,333	(12) $20,430,833	(7) $15,880,833	(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.

1 Salary Retentions

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