23-24 projection Can we fit all of them under the cap

Created by: skrymir

Team: 2023-24 Ottawa Senators

Initial Creation Date: Oct. 25, 2021

Published: Oct. 25, 2021

Salary Cap Mode: Basic

Legend

Left Handed

Original Team

Waivers Exempt

Right Handed

Position

Trade Clause

Max Perf. Bonus

Expiry Status

Term Remaining

McDavid, Connor

$12,500,000 ( Performance Bonus

$250,000)

NMC

UFA - 5

Description

For this hypothetical, I'm assuming that the Sens' young players achieve their potential and earn big contracts coming out of their first contracts. That means big contracts for Norris, Stutzle, Sanderson, Pinto and Zub over the next two offseasons. To get close to cap compliant, both White and Murray needed to be bought out. If Colin White is bought out this offseason, it would cost the Sens half of what is listed here against the cap.

I hope Eugene is ready to open up his wallet.

Free Agent Signings

RESERVE LIST	YEARS	CAP HIT
Boucher, Tyler	3	$925,000
Kleven, Tyler	3	$850,000
Sanderson, Jake	8	$7,500,000

RFA	YEARS	CAP HIT
Formenton, Alex	4	$3,000,000
Pinto, Shane	6	$7,000,000
Norris, Joshua	6	$7,000,000
Bernard-Docker, Jacob	3	$2,500,000
Gustavsson, Filip	2	$2,500,000
Bishop, Clark	2	$1,500,000
Stützle, Tim	7	$8,000,000
Sokolov, Egor	2	$1,500,000

UFA		YEARS	CAP HIT
Paul, Nicholas		3	$2,000,000
Zub, Artem		4	$4,750,000

Buyouts

Bobby Ryan: $1,833,333
Matt Murray: $916,667
Colin White: $1,833,333

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2022
2023
2024

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
20	$81,500,000	$81,839,880	$0	$0	-$339,880

Left Wing	Centre	Right Wing
Tkachuk, Brady $8,205,714$8,205,714 LW UFA - 5	Norris, Joshua $7,000,000$7,000,000 C UFA - 7	Batherson, Drake $4,975,000$4,975,000 RW, LW UFA - 4
Stützle, Tim $8,000,000$8,000,000 C UFA - 8	Pinto, Shane $7,000,000$7,000,000 C RFA - 1	Sokolov, Egor $1,500,000$1,500,000 LW RFA - 1
Formenton, Alex $3,000,000$3,000,000 LW RFA	Paul, Nicholas $2,000,000$2,000,000 C, LW UFA - 6	Boucher, Tyler $925,000$925,000 RW RFA - 3
Greig, Ridly $863,333$863,333 C, LW RFA - 2	Bishop, Clark $1,500,000$1,500,000 C, LW UFA - 2	Kelly, Parker $762,500$762,500 LW RFA - 1

Left Defense	Right Defense	Goaltender
	Zub, Artem $4,750,000$4,750,000 RD UFA - 4	Gustavsson, Filip $2,500,000$2,500,000 G UFA - 3
Chabot, Thomas $8,000,000$8,000,000 LD UFA - 5	Zaitsev, Nikita $4,500,000$4,500,000 RD M-NTC UFA - 1	Søgaard, Mads $925,000$925,000 G RFA - 1
Sanderson, Jake $7,500,000$7,500,000 LD UFA - 1	Bernard-Docker, Jacob $2,500,000$2,500,000 RD RFA - 2
Kleven, Tyler $850,000$850,000 LD RFA - 2

Top Comments

Oct. 25, 2021 at 3:27 p.m.

csick

KFTW

Joined: Jul. 2018

Posts: 42,910

Likes: 23,957

Stutzle and Sanderson will get more . Pinto will get less

skrymir liked this.

Oct. 25, 2021 at 3:40 p.m.

skrymir

Joined: May 2017

Posts: 166

Likes: 38

Quoting: csick

Stutzle and Sanderson will get more . Pinto will get less

These are just ballpark. I have a feeling Pinto will be better than Norris. I set those salaries where they are as I think the Sens are boing to set Chabot's and Tkachuk's salaries as an internal cap for each position. Either way, it's going to be tough to keep all these guys together in the near future.

See All

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES