Ottawa Senators
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 |
| — | $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 | $0 | $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 |
|---|---|---|---|
| 37 | 1 | $8,000,000 | |
| 31 | 2 | $7,000,000 | |
| 32 | 2 | $6,500,000 | |
| 32 | 2 | $6,000,000 | |
| 33 | 3 | $6,000,000 | |
| 28 | 4 | $5,000,000 | |
| 32 | 1 | $5,000,000 | |
| 25 | 1 | $3,750,000 | |
| 26 | 1 | $3,750,000 | |
| 32 | 1 | $3,250,000 | |
| 32 | 3 | $3,000,000 | |
| 29 | 3 | $3,000,000 | |
| 26 | 1 | $2,500,000 | |
| 29 | 3 | $2,000,000 | |
| 27 | 1 | $1,750,000 | |
| 27 | 1 | $1,500,000 | |
| 25 | 2 | $1,250,000 | |
| 34 | 2 | $1,000,000 | |
| 31 | 1 | $1,000,000 | |
| 27 | 3 | $1,000,000 | |
| 32 | 2 | $1,000,000 | |
| 23 | 2 | $925,000 | |
| 25 | 2 | $897,500 | |
| 26 | 1 | $846,667 | |
| 24 Contracts | 29.2 | - | $75,919,167 |
Farm Players Salaries (21)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 30 | 3 | $750,000 | |
| 23 | 3 | $300,000 | |
| 28 | 3 | $125,000 | |
| 24 | 3 | $125,000 | |
| 32 | 2 | $100,000 | |
| 25 | 3 | $100,000 | |
| 23 | 3 | $95,000 | |
| 24 | 2 | $95,000 | |
| 26 | 2 | $95,000 | |
| 24 | 1 | $95,000 | |
| 23 | 3 | $93,083 | |
| 25 | 1 | $92,500 | |
| 23 | 1 | $90,250 | |
| 24 | 2 | $85,000 | |
| 24 | 2 | $80,000 | |
| 23 | 1 | $77,500 | |
| 24 | 1 | $77,500 | |
| 26 | 1 | $77,500 | |
| 26 | 1 | $77,500 | |
| 26 | 1 | $77,500 | |
| 23 | 1 | $77,500 | |
| 21 Contracts | 25 | - | $27,858,333 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 37 | 1 | 7.7 | $8,000,000 | UFA · age 38 | ||||
| F | 31 | 2 | 6.7 | $7,000,000 | $7,000,000 | UFA · age 33 | |||
| D | 32 | 2 | 6.3 | $6,500,000 | $6,500,000 | UFA · age 34 | |||
| F | 32 | 2 | 5.8 | $6,000,000 | $6,000,000 | UFA · age 34 | |||
| G | 33 | 3 | 5.8 | $6,000,000 | $6,000,000 | $6,000,000 | UFA · age 36 | ||
| D | 28 | 4 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA · age 32 | |
| D | 32 | 1 | 4.8 | $5,000,000 | UFA · age 33 | ||||
| F | 25 | 1 | 3.6 | $3,750,000 | RFA · age 26 | ||||
| D | 26 | 1 | 3.6 | $3,750,000 | RFA · age 27 | ||||
| G | 32 | 1 | 3.1 | $3,250,000 | UFA · age 33 | ||||
| F | 32 | 3 | 2.9 | $3,000,000 | $3,000,000 | $3,000,000 | UFA · age 35 | ||
| D | 29 | 3 | 2.9 | $3,000,000 | $3,000,000 | $3,000,000 | UFA · age 32 | ||
| D | 26 | 1 | 2.4 | $2,500,000 | RFA · age 27 | ||||
| F | 29 | 3 | 1.9 | $2,000,000 | $2,000,000 | $2,000,000 | UFA · age 32 | ||
| D | 27 | 1 | 1.7 | $1,750,000 | RFA · age 28 | ||||
| F | 27 | 1 | 1.4 | $1,500,000 | RFA · age 28 | ||||
| F | 25 | 2 | 1.2 | $1,250,000 | $1,250,000 | RFA · age 27 | |||
| D | 34 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 36 | |||
| F | 31 | 1 | 1.0 | $1,000,000 | UFA · age 32 | ||||
| F | 27 | 3 | 1.0 | $1,000,000 | $1,000,000 | $1,000,000 | UFA · age 30 | ||
| F | 32 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 34 | |||
| F | 23 | 2 | 0.9 | $925,000 | $925,000 | RFA · age 25 | |||
| F | 25 | 2 | 0.9 | $897,500 | $897,500 | RFA · age 27 | |||
| F | 26 | 1 | 0.8 | $846,667 | RFA · age 27 | ||||
| Total: 24 Contracts | — | 29.2 | — | 73.00% | (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 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| G | 30 | 3 | 7.2 | $7,500,000 | $7,500,000 | $7,500,000 | UFA · age 33 | ||
| D | 23 | 3 | 2.9 | $3,000,000 | $3,000,000 | $3,000,000 | RFA · age 26 | ||
| F | 28 | 3 | 1.2 | $1,250,000 | $1,250,000 | $1,250,000 | UFA · age 31 | ||
| F | 24 | 3 | 1.2 | $1,250,000 | $1,250,000 | $1,250,000 | RFA · age 27 | ||
| D | 32 | 2 | 1.0 | $1,000,000 | $1,000,000 | UFA · age 34 | |||
| D | 25 | 3 | 1.0 | $1,000,000 | $1,000,000 | $1,000,000 | RFA · age 28 | ||
| F | 23 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 26 | ||
| F | 24 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 26 | |||
| D | 26 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 28 | |||
| F | 24 | 1 | 0.9 | $950,000 | RFA · age 25 | ||||
| D | 23 | 3 | 0.9 | $930,833 | $930,833 | $930,833 | RFA · age 26 | ||
| F | 25 | 1 | 0.9 | $925,000 | RFA · age 26 | ||||
| F | 23 | 1 | 0.9 | $902,500 | RFA · age 24 | ||||
| F | 24 | 2 | 0.8 | $850,000 | $850,000 | RFA · age 26 | |||
| G | 24 | 2 | 0.8 | $800,000 | $800,000 | RFA · age 26 | |||
| D | 23 | 1 | 0.7 | $775,000 | RFA · age 24 | ||||
| F | 24 | 1 | 0.7 | $775,000 | RFA · age 25 | ||||
| F | 26 | 1 | 0.7 | $775,000 | RFA · age 27 | ||||
| F | 26 | 1 | 0.7 | $775,000 | RFA · age 27 | ||||
| F | 26 | 1 | 0.7 | $775,000 | RFA · age 27 | ||||
| D | 23 | 1 | 0.7 | $775,000 | RFA · age 24 | ||||
| Total: 21 Contracts | — | 25 | — | 7.21% | (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.
The Current Year Pro Salary Cap:
$104,000,000
/ Floor:
$76.90m
1 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| Retention | Josh Anderson | 50% | $3,000,000 | TOR | Jul 15, 2026 |