Vancouver Canucks
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 |
| — | $90,525,000 | $90,525,000 | — | $1,500,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 18 | 0 | $3,131,584 |
| 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 | $13,475,000 | $13,625,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $159,609,319 | $159,609,319 | $0 |
| GM Place | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $164 | — | — | |
| Level 2 | 5000 | $115 | — | — | |
| Level 3 | 4000 | $90 | — | — | |
| Level 4 | 3000 | $63 | — | — | |
| Luxury | 1000 | $253 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (18)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 29 | 4 | $13,750,000 | |
| 27 | 5 | $11,500,000 | |
| 30 | 3 | $8,750,000 | |
| 29 | 3 | $8,000,000 | |
| 32 | 4 | $7,500,000 | |
| 32 | 2 | $6,000,000 | |
| 39 | 1 | $5,800,000 | |
| 30 | 3 | $5,000,000 | |
| 28 | 4 | $4,750,000 | |
| 29 | 1 | $4,500,000 | |
| 30 | 3 | $4,350,000 | |
| 27 | 4 | $4,000,000 | |
| 27 | 4 | $1,700,000 | |
| 32 | 2 | $1,400,000 | |
| 26 | 1 | $925,000 | |
| 28 | 1 | $900,000 | |
| 36 | 1 | $850,000 | |
| 27 | 1 | $850,000 | |
| 18 Contracts | 29.9 | - | $90,525,000 |
Farm Players Salaries (25)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 34 | 3 | $650,000 | |
| 25 | 3 | $500,000 | |
| 32 | 1 | $100,000 | |
| 24 | 2 | $97,500 | |
| 21 | 2 | $95,000 | |
| 22 | 3 | $95,000 | |
| 22 | 3 | $94,167 | |
| 24 | 1 | $92,500 | |
| 26 | 1 | $92,500 | |
| 26 | 2 | $90,000 | |
| 22 | 3 | $89,667 | |
| 28 | 3 | $87,500 | |
| 28 | 3 | $85,000 | |
| 28 | 3 | $85,000 | |
| 25 | 3 | $85,000 | |
| 28 | 3 | $85,000 | |
| 23 | 2 | $83,833 | |
| 23 | 2 | $81,417 | |
| 28 | 2 | $77,500 | |
| 27 | 1 | $77,500 | |
| 28 | 2 | $77,500 | |
| 26 | 2 | $77,500 | |
| 25 | 2 | $77,500 | |
| 26 | 2 | $77,500 | |
| 27 | 2 | $77,500 | |
| 25 Contracts | 25.9 | - | $31,315,834 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 29 | 4 | 13.2 | $13,750,000 | $13,750,000 | $13,750,000 | $13,750,000 | UFA · age 33 | |
| F | 27 | 5 | 11.1 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | |
| F | 30 | 3 | 8.4 | $8,750,000 | $8,750,000 | $8,750,000 | UFA · age 33 | ||
| D | 29 | 3 | 7.7 | $8,000,000 | $8,000,000 | $8,000,000 | UFA · age 32 | ||
| D | 32 | 4 | 7.2 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA · age 36 | |
| F | 32 | 2 | 5.8 | $6,000,000 | $6,000,000 | UFA · age 34 | |||
| D | 39 | 1 | 5.6 | $5,800,000 | UFA · age 40 | ||||
| G | 30 | 3 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | UFA · age 33 | ||
| D | 28 | 4 | 4.6 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA · age 32 | |
| F | 29 | 1 | 4.3 | $4,500,000 | UFA · age 30 | ||||
| D | 30 | 3 | 4.2 | $4,350,000 | $4,350,000 | $4,350,000 | UFA · age 33 | ||
| F | 27 | 4 | 3.8 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA · age 31 | |
| F | 27 | 4 | 1.6 | $1,700,000 | $1,700,000 | $1,700,000 | $1,700,000 | UFA · age 31 | |
| D | 32 | 2 | 1.3 | $1,400,000 | $1,400,000 | UFA · age 34 | |||
| F | 26 | 1 | 0.9 | $925,000 | RFA · age 27 | ||||
| F | 28 | 1 | 0.9 | $900,000 | UFA · age 29 | ||||
| F | 36 | 1 | 0.8 | $850,000 | UFA · age 37 | ||||
| G | 27 | 1 | 0.8 | $850,000 | RFA · age 28 | ||||
| Total: 18 Contracts | — | 29.9 | — | 87.04% | (18) $90,525,000 | (12) $76,700,000 | (10) $69,300,000 | (6) $43,200,000 | (1) $11,500,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $13,475,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 34 | 3 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 37 | ||
| G | 25 | 3 | 4.8 | $5,000,000 | $5,000,000 | $5,000,000 | RFA · age 28 | ||
| F | 32 | 1 | 1.0 | $1,000,000 | UFA · age 33 | ||||
| F | 24 | 2 | 0.9 | $975,000 | $975,000 | RFA · age 26 | |||
| F | 21 | 2 | 0.9 | $950,000 | $950,000 | RFA · age 23 | |||
| F | 22 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 25 | ||
| D | 22 | 3 | 0.9 | $941,667 | $941,667 | $941,667 | RFA · age 25 | ||
| D | 24 | 1 | 0.9 | $925,000 | RFA · age 25 | ||||
| D | 26 | 1 | 0.9 | $925,000 | RFA · age 27 | ||||
| F | 26 | 2 | 0.9 | $900,000 | $900,000 | RFA · age 28 | |||
| F | 22 | 3 | 0.9 | $896,667 | $896,667 | $896,667 | RFA · age 25 | ||
| D | 28 | 3 | 0.8 | $875,000 | $875,000 | $875,000 | UFA · age 31 | ||
| D | 28 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | UFA · age 31 | ||
| F | 28 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | UFA · age 31 | ||
| F | 25 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | RFA · age 28 | ||
| D | 28 | 3 | 0.8 | $850,000 | $850,000 | $850,000 | UFA · age 31 | ||
| F | 23 | 2 | 0.8 | $838,333 | $838,333 | RFA · age 25 | |||
| D | 23 | 2 | 0.8 | $814,167 | $814,167 | RFA · age 25 | |||
| F | 28 | 2 | 0.7 | $775,000 | $775,000 | UFA · age 30 | |||
| F | 27 | 1 | 0.7 | $775,000 | RFA · age 28 | ||||
| F | 28 | 2 | 0.7 | $775,000 | $775,000 | UFA · age 30 | |||
| F | 26 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 28 | |||
| F | 25 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 27 | |||
| F | 26 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 28 | |||
| G | 27 | 2 | 0.7 | $775,000 | $775,000 | UFA · age 29 | |||
| Total: 25 Contracts | — | 25.9 | — | 0.00% | (25) $31,315,834 | (21) $27,690,834 | (10) $18,563,334 | (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 | Kris Letang | 50% | $2,900,000 | SJS | Aug 22, 2026 |