It Can Work Past This Season Too

Created by: TheBoyDuddus

Team: 2023-24 Ottawa Senators

Initial Creation Date: Jul. 13, 2022

Published: Jul. 13, 2022

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

Just spitballing numbers for the logjam in '23 and '24 with the cap at 82.5m

Free Agent Signings

RFA	YEARS	CAP HIT
Stützle, Tim	8	$8,000,000
Norris, Joshua	8	$7,000,000
DeBrincat, Alex	8	$8,500,000
Kastelic, Mark	2	$1,000,000
Brännström, Erik	2	$1,500,000
Pinto, Shane	2	$1,500,000
Formenton, Alex	3	$2,500,000
Joseph, Mathieu	3	$2,500,000
Bernard-Docker, Jacob	2	$1,500,000

UFA	YEARS	CAP HIT
Giroux, Claude	2	$6,000,000
Zub, Artem	5	$4,500,000
Weegar, MacKenzie	4	$5,000,000

Trades

OTT

2024 7th round pick (CHI)

CHI

Zaitsev, Nikita
2025 2nd round pick (OTT)

Buyouts

Bobby Ryan: $1,833,333
Colin White: $875,000
Michael Del Zotto: $750,000

Retained Salary Transactions

Matt Murray: $1,562,500 (25%)

Draft	Round 1	Round 2	Round 3	Round 4	Round 5	Round 6	Round 7
2023
2024
2025

ROSTER

LONG-TERM OUTLOOK

EMBED

TEXT-EMBED

ROSTER SIZE	SALARY CAP	CAP HIT	OVERAGES	BONUSES	CAP SPACE
20	$82,500,000	$81,927,380	$0	$1,850,000	$572,620

Left Wing	Centre	Right Wing
DeBrincat, Alex $8,500,000$8,500,000 LW, RW UFA - 4	Stützle, Tim $8,000,000$8,000,000 C UFA - 8	Giroux, Claude $6,000,000$6,000,000 RW, C UFA - 2
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
Formenton, Alex $2,500,000$2,500,000 LW RFA	Pinto, Shane $1,500,000$1,500,000 C RFA - 1	Joseph, Mathieu $2,500,000$2,500,000 LW, RW UFA - 3
Kelly, Parker $762,500$762,500 LW RFA - 1	Greig, Ridly $863,333$863,333 C, LW RFA - 2	Kastelic, Mark $1,000,000$1,000,000 C, RW RFA - 2

Left Defense	Right Defense	Goaltender
Chabot, Thomas $8,000,000$8,000,000 LD UFA - 5	Zub, Artem $4,500,000$4,500,000 RD UFA - 4	Forsberg, Anton $2,750,000$2,750,000 G UFA - 2
Sanderson, Jake $925,000$925,000 ($1,850,000$2M) LD UFA - 1	Weegar, MacKenzie $5,000,000$5,000,000 LD/RD UFA - 8	Søgaard, Mads $925,000$925,000 G RFA - 1
	Bernard-Docker, Jacob $1,500,000$1,500,000 RD RFA - 2
Brännström, Erik $1,500,000$1,500,000 LD/RD, LW RFA - 1

Top Comments

Jul. 13, 2022 at 1:30 a.m.

MaybeorMaybeNot

Joined: Jul. 2022

Posts: 42

Likes: 7

Edited Jul. 13, 2022 at 1:45 a.m.

My boy the QO is $9million. Why is he taking less? He probably figures 9+ at term is on the table at UFA.

ChiHawk liked this.

Jul. 13, 2022 at 1:32 a.m.

ChiHawk

Joined: Apr. 2017

Posts: 19,072

Likes: 9,394

Quoting: MaybeorMaybeNot

My boy the QO is $9million. What's he taking less? He probably figures 9+ at term is on the table at UFA.

Exactly, Cat is very unlikely to sign for less then $9M, especially given the wonderful Canadian income tax penalty

Jul. 13, 2022 at 1:56 a.m.

TheBoyDuddus

Joined: Apr. 2018

Posts: 2,485

Likes: 1,102

Quoting: MaybeorMaybeNot

My boy the QO is $9million. Why is he taking less? He probably figures 9+ at term is on the table at UFA.

Quoting: ChiHawk

Exactly, Cat is very unlikely to sign for less then $9M, especially given the wonderful Canadian income tax penalty

I hear you. If I’m not mistaken, Boeser signed well below his QO on his recent extension with Vancouver. 1 year at a higher number can be weighed against multiple years at a lower one.

That said the point of the AGM was more to spitball numbers. Lots of Sens fans more concerned with how Sanderson’s next contract will fit even though that’s 2+ years out. Even if Cat comes in at 9, I still think there’s a way to make everything work.

See All

DISPLAY SETTING

BETTING ODDS

LOCALE

ARCHIVE

CBA

CALCULATORS

FANTASY HOCKEY TOOLS

TOOLS

PLAYERS

WESTERN CONFERENCE

EASTERN CONFERENCE

INTERACTIVE FEATURES