Future

Forums/Armchair-GM

Page 1 of 1

Created by: mvp13

Team: 2024-25 Calgary Flames

Initial Creation Date: Oct. 7, 2022

Published: Oct. 7, 2022

Salary Cap Mode: Basic

Description

23-24 is fine, but wanted to look at 24-25.

Staying in-house, just wanted to see how it'd look staying on the path. Dube is probably unnecessary as long as the 3 young kids are good by then, but I signed him anyway just to show the money is there. Sub in Cole Swindt at 1mil or so in place of Dube if necessary

Hanifin: if Weegar is worth 6.25mil, then Hanifin has to get more, even if it's just slightly more, due to (presumed) increased role.

Lindholm: I think he and Kadri will duke it out for the 1C spot, so if he does secure it, this could be more money. I still think 8million is fair for him. I can see it going to 9 or even 10million if he really runs away with the 1C spot. In this case, you'd omit Dube, who is fairly inconsequential here.

Free Agent Signings

RESERVE LIST		YEARS	CAP HIT
Coronato, Matthew		2	$925,000

RFA	YEARS	CAP HIT
Mackey, Connor	1	$1,500,000
Pelletier, Jakob	1	$1,500,000
Vladar, Daniel	1	$1,000,000
Ruzicka, Adam	1	$1,000,000
Dubé, Dillon	1	$3,000,000

UFA	YEARS	CAP HIT
Backlund, Mikael	1	$1,500,000
Hanifin, Noah	8	$6,500,000
Weegar, MacKenzie	6	$6,250,000
Kylington, Oliver	4	$4,000,000
Lindholm, Elias	8	$8,000,000
Tanev, Christopher	3	$2,500,000
Rooney, Kevin	1	$1,000,000
Toffoli, Tyler	4	$4,500,000

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
22	$84,500,000	$83,611,666	$0	$212,500	$888,334

Left Wing	Centre	Right Wing
Huberdeau, Jonathan $10,500,000$10,500,000 LW, RW NMC UFA - 7	Lindholm, Elias $8,000,000$8,000,000 C, RW UFA	Toffoli, Tyler $4,500,000$4,500,000 RW, LW UFA
Mangiapane, Andrew $5,800,000$5,800,000 RW, LW M-NTC UFA - 1	Kadri, Nazem $7,000,000$7,000,000 C NMC UFA - 5	Coronato, Matthew $925,000$925,000 RW RFA - 1
	Zary, Connor $863,333$863,333 ($212,500$212K) LW, C RFA - 1	Coleman, Blake $4,900,000$4,900,000 RW, LW M-NTC UFA - 3
Pelletier, Jakob $1,500,000$1,500,000 LW RFA	Backlund, Mikael $1,500,000$1,500,000 C UFA - 2	Dubé, Dillon $3,000,000$3,000,000 LW, RW, C RFA
Rooney, Kevin $1,000,000$1,000,000 C UFA - 1		Ruzicka, Adam $1,000,000$1,000,000 LW, C UFA

Left Defense	Right Defense	Goaltender
Hanifin, Noah $6,500,000$6,500,000 LD UFA - 8	Andersson, Rasmus $4,550,000$4,550,000 RD M-NTC UFA - 2	Markström, Jacob $6,000,000$6,000,000 G NMC UFA - 2
Kylington, Oliver $4,000,000$4,000,000 LD/RD UFA	Weegar, MacKenzie $6,250,000$6,250,000 LD/RD UFA - 7	Vladar, Daniel $1,000,000$1,000,000 G UFA - 1
Mackey, Connor $1,500,000$1,500,000 LD UFA - 2	Tanev, Christopher $2,500,000$2,500,000 RD UFA
Poirier, Jérémie $823,333$823,333 LD RFA - 1

Oct. 7, 2022 at 1:33 p.m.

Ledge_And_Dairy

Joined: Jun. 2019

Posts: 38,859

Likes: 19,903

The cap will be higher than that by then. They are projected 88M. I also think there will be quite a bit more change than this too

Oct. 7, 2022 at 1:38 p.m.

mvp13

Thread Starter

Joined: Jun. 2019

Posts: 1,938

Likes: 729

Quoting: Ledge_And_Dairy

The cap will be higher than that by then. They are projected 88M. I also think there will be quite a bit more change than this too

Previously on CapFriendly and elsewhere I saw it would be 84.5 that year as part of the 1mil increases, but now CapFriendly says 87.5 that year and 92 the next year! Didn't know this changed, thanks for the alert

Yes, well that would change things a lot... now I gotta redo it another time : P