LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $4,300,000 |
Usage | $233,333 | $2,766,667 |
Remaining | -$233,333 | $1,300,000 |
FORWARDS (14 - $44,116,667) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Eriksson, Loui | M-NTC | LW, RW | NHL | 35 | 7.4 | $6,000,000 | $6,000,000 | UFA | |||||
Boeser, Brock | RW | NHL | 23 | 7.2 | $5,875,000 | $5,875,000 | RFA | ||||||
Horvat, Bo "C" | C | NHL | 25 | 6.7 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | |||||
Miller, J.T. | LW | NHL | 27 | 6.4 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | |||||
Sutter, Brandon | M-NTC | RW, C | NHL | 31 | 5.4 | $4,375,000 | UFA | ||||||
Pearson, Tanner | LW | NHL | 28 | 4.6 | $3,750,000 | UFA | |||||||
Roussel, Antoine | M-NTC | LW | NHL | 31 | 3.7 | $3,000,000 | $3,000,000 | UFA | |||||
Beagle, Jay | M-NTC | C | NHL | 35 | 3.7 | $3,000,000 | $3,000,000 | UFA | |||||
Virtanen, Jake | RW, LW | NHL | 24 | 3.1 | $2,550,000 | $2,550,000 | |||||||
Motte, Tyler | LW, C | NHL | 25 | 1.5 | $1,225,000 | $1,225,000 | UFA | ||||||
Gaudette, Adam | C | NHL | 24 | 1.2 | $950,000 | RFA | |||||||
Pettersson, Elias | ELC | C | NHL | 22 | 1.1 | $925,000 | RFA | ||||||
Höglander, Nils | ELC | LW | NHL | 20 | 1.1 | $891,667 | $891,667 | $891,667 | RFA | ||||
MacEwen, Zack | C, RW | NHL | 24 | 1.0 | $825,000 | $825,000 | |||||||
TOTAL | 26.7 | 54.1 | $44,116,667 | $34,116,667 | $11,641,667 | ||||||||
DEFENSE (7 - $21,680,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Edler, Alexander | NMC | LD | NHL | 34 | 7.4 | $6,000,000 | UFA | ||||||
Myers, Tyler | M-NTC | RD | NHL | 30 | 7.4 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |||
Schmidt, Nate | M-NTC | LD/RD | NHL | 29 | 7.3 | $5,950,000 | $5,950,000 | $5,950,000 | $5,950,000 | $5,950,000 | UFA | ||
Hamonic, Travis | NMC | RD | NHL | 30 | 1.5 | $1,250,000 | UFA | ||||||
Hughes, Quinn | ELC | LD | NHL | 21 | 1.1 | $916,667 | 10.2(c) | ||||||
Juolevi, Olli | ELC | LD | NHL | 22 | 1.1 | $863,333 | RFA | ||||||
Chatfield, Jalen | RD | NHL | 24 | 0.9 | $700,000 | ||||||||
TOTAL | 27.1 | 26.6 | $21,680,000 | $11,950,000 | $11,950,000 | $11,950,000 | $5,950,000 | ||||||
GOALIES (2 - $5,350,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Holtby, Braden | M-NTC | G | NHL | 31 | 5.3 | $4,300,000 | $4,300,000 | UFA | |||||
Demko, Thatcher | G | NHL | 25 | 1.3 | $1,050,000 | ||||||||
TOTAL | 28.0 | 6.6 | $5,350,000 | $4,300,000 | |||||||||
NON-ROSTER (1 - $2,000,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Benn, Jordie | LD | NHL Non-Roster | 33 | 2.5 | $2,000,000 | UFA | |||||||
TOTAL | 33.0 | 2.5 | $2,000,000 | ||||||||||
LONG-TERM INJURED RESERVE (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Ferland, Micheal Salary Relief: $3,500,000 P.Bonus Relief: $0 | NMC | LW, RW | LTIR | 28 | 4.3 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | ||||
Hawryluk, Jayce Salary Relief: $800,000 P.Bonus Relief: $0 | LW, C | LTIR | 25 | 1.0 | $800,000 | ||||||||
TOTAL | 26.5 | $4,300,000 | $3,500,000 | $3,500,000 | |||||||||
TAXI SQUAD (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Rathbone, Jack | ELC | LD | Taxi Squad | 21 | 1.1 | $0 | $925,000 | 10.2(c) | |||||
DiPietro, Michael | ELC | G | Taxi Squad | 21 | 1.0 | $0 | $811,667 | RFA | |||||
Bailey, Justin | RW | Taxi Squad | 25 | 0.9 | $0 | ||||||||
Brisebois, Guillaume | LD | Taxi Squad | 23 | 0.9 | $0 | RFA | |||||||
Michaelis, Marc | | LW, C | Taxi Squad | 25 | 0.9 | $0 | RFA | ||||||
Rafferty, Brogan | | RD | Taxi Squad | 25 | 0.9 | $0 | RFA | ||||||
TOTAL | $1,736,667 | ||||||||||||
BURIED (1 - $2,291,666) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Baertschi, Sven | LW | Minor | 28 | 4.1 | $2,291,666 | UFA | |||||||
TOTAL | $2,291,666 | ||||||||||||
BUYOUT HISTORY (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Spooner, Ryan | $1,033,333 | ||||||||||||
TOTAL | $1,033,333 | ||||||||||||
RECAPTURE PENALTY (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Luongo, Roberto | $3,035,212 | $3,035,212 | |||||||||||
TOTAL | $3,035,212 | $3,035,212 | |||||||||||
Statistics | ROSTER SIZE | 23 | 13 | 5 | 2 | 1 | 0 | 0 | |||||
STANDARD PLAYER CONTRACTS | 46 | 19 | 9 | 2 | 1 | 0 | 0 | ||||||
AVERAGE AGE | 27.2 | 28.6 | 28.2 | 32.5 | 33 | - | - | ||||||
UPPER LIMIT | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | ||||||
PROJECTED CAP HIT | $85,504,076 | $58,638,546 | $27,091,667 | $11,950,000 | $5,950,000 | $0 | $0 | ||||||
PROJECTED CAP SPACE | $0 | $22,861,454 | $54,408,333 | $69,550,000 | $75,550,000 | $81,500,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $0 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $70,015,833 | $56,550,000 | $22,625,000 | $10,950,000 | $4,850,000 | $0 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $1,700,000 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $4,750,000 | $200,000 | $300,000 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (8) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Baertschi, Sven | LW | Minor | 28 | 4.1 | $3,366,666 | UFA | |||||||
Lind, Kole | ELC | RW | Minor | 22 | 1.1 | $891,666 | RFA | ||||||
Jasek, Lukas | ELC | RW | Minor | 23 | 1.0 | $853,333 | |||||||
Lockwood, William | ELC | RW | Minor | 22 | 1.0 | $842,500 | $842,500 | RFA | |||||
Palmu, Petrus | ELC | LW, RW | Loan | 23 | 1.0 | $825,833 | |||||||
Focht, Carson | ELC | C | Minor | 20 | 1.0 | $821,667 | $821,667 | $821,667 | RFA | ||||
Gadjovich, Jonah | ELC | LW | Minor | 22 | 1.0 | $783,333 | $783,333 | RFA | |||||
Graovac, Tyler | C | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 23.4 | $9,084,998 | $2,447,500 | $821,667 | |||||||||
NON-ROSTER DEFENSE (4) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Woo, Jett | ELC | RD | Minor | 20 | 1.1 | $860,833 | $860,833 | $860,833 | RFA | ||||
Eliot, Mitch | ELC | RD | Minor | 22 | 1.0 | $822,500 | RFA | ||||||
Sautner, Ashton | LD | Minor | 26 | 0.9 | $700,000 | UFA | |||||||
Teves, Josh | | LD | Minor | 25 | 0.9 | $700,000 | RFA | ||||||
TOTAL | 23.3 | $3,083,333 | $860,833 | $860,833 | |||||||||
NON-ROSTER GOALIES (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Silovs, Arturs | ELC | G | Minor | 19 | 1.0 | $788,889 | $788,889 | $788,889 | RFA | ||||
Kielly, Jake | | G | Minor | 24 | 0.9 | $700,000 | RFA | ||||||
TOTAL | 21.5 | $1,488,889 | $788,889 | $788,889 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |