LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $7,675,000 |
Usage | $955,000 | $5,315,000 |
Remaining | -$955,000 | $1,405,000 |
FORWARDS (14 - $38,761,110) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Getzlaf, Ryan "C" | NMC | C | NHL | 35 | 10.1 | $8,250,000 | UFA | ||||||
Henrique, Adam | M-NTC | C | NHL | 31 | 7.1 | $5,825,000 | $5,825,000 | $5,825,000 | $5,825,000 | UFA | |||
Silfverberg, Jakob "A" | M-NTC | RW, LW | NHL | 30 | 6.4 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | |||
Backes, David | RSM-NTC | C, RW | NHL | 36 | 5.5 | $4,500,000 | UFA | ||||||
Rakell, Rickard | RW, LW | NHL | 27 | 4.6 | $3,789,444 | $3,789,444 | UFA | ||||||
Heinen, Danton | LW, RW | NHL | 25 | 3.4 | $2,800,000 | ||||||||
Grant, Derek | C, RW | NHL | 30 | 1.8 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | |||||
Terry, Troy | C, RW | NHL | 23 | 1.8 | $1,450,000 | $1,450,000 | $1,450,000 | RFA | |||||
Deslauriers, Nicolas | RW, LW | NHL | 30 | 1.2 | $1,000,000 | $1,000,000 | UFA | ||||||
Lundeström, Isac | ELC | C, LW | NHL | 21 | 1.1 | $925,000 | RFA | ||||||
Zegras, Trevor | ELC | C | NHL | 19 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Jones, Max | ELC | LW | NHL | 23 | 1.1 | $863,333 | RFA | ||||||
Steel, Sam | ELC | C | NHL | 23 | 1.1 | $863,333 | RFA | ||||||
Comtois, Maxime | ELC | C, LW | NHL | 22 | 1.0 | $820,000 | RFA | ||||||
TOTAL | 26.8 | 47.6 | $38,761,110 | $19,739,444 | $14,950,000 | $11,075,000 | |||||||
DEFENSE (6 - $14,045,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Fowler, Cam | M-NTC | LD | NHL | 29 | 8.0 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
Shattenkirk, Kevin | M-NTC | RD | NHL | 32 | 4.8 | $3,900,000 | $3,900,000 | $3,900,000 | UFA | ||||
Larsson, Jacob | LD | NHL | 23 | 1.5 | $1,200,000 | $1,200,000 | |||||||
Hutton, Ben | LD | NHL | 27 | 1.2 | $950,000 | UFA | |||||||
Hakanpää, Jani | RD | NHL | 28 | 0.9 | $750,000 | UFA | |||||||
Mahura, Josh | ELC | LD | NHL | 22 | 0.9 | $745,000 | RFA | ||||||
TOTAL | 26.8 | 17.2 | $14,045,000 | $11,600,000 | $10,400,000 | $6,500,000 | $6,500,000 | $6,500,000 | |||||
GOALIES (2 - $7,400,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Gibson, John | G | NHL | 27 | 7.9 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | ||
Miller, Ryan | 35+ | G | NHL | 40 | 1.2 | $1,000,000 | UFA | ||||||
TOTAL | 33.5 | 9.1 | $7,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | $6,400,000 | ||||
INJURED RESERVE (4 - $12,138,889) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Lindholm, Hampus | LD | IR | 27 | 6.4 | $5,205,556 | $5,205,556 | UFA | ||||||
Manson, Josh "A" | M-NTC | RD | IR | 29 | 5.0 | $4,100,000 | $4,100,000 | UFA | |||||
Milano, Sonny | LW | IR | 24 | 2.1 | $1,700,000 | $1,700,000 | |||||||
Rowney, Carter | C, RW | IR | 31 | 1.4 | $1,133,333 | UFA | |||||||
TOTAL | 27.8 | 14.9 | $12,138,889 | $11,005,556 | |||||||||
LONG-TERM INJURED RESERVE (2 - $7,675,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Kesler, Ryan Salary Relief: $6,875,000 P.Bonus Relief: $0 | NMC | C, RW | LTIR | 36 | 8.4 | $6,875,000 | $6,875,000 | UFA | |||||
Guhle, Brendan Salary Relief: $800,000 P.Bonus Relief: $0 | LD | LTIR | 23 | 1.0 | $800,000 | $800,000 | RFA | ||||||
TOTAL | 29.5 | $7,675,000 | $7,675,000 | ||||||||||
TAXI SQUAD (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Drysdale, Jamie | ELC | RD | Taxi Squad | 18 | 1.1 | $0 | $925,000 | $925,000 | RFA | ||||
Lettieri, Vinni | C, RW | Taxi Squad | 26 | 0.9 | $0 | ||||||||
Welinski, Andy | RD | Taxi Squad | 27 | 0.9 | $0 | UFA | |||||||
Stolarz, Anthony | G | Taxi Squad | 27 | 0.9 | $0 | $950,000 | $950,000 | UFA | |||||
De Leo, Chase | C | Taxi Squad | 25 | 0.9 | $0 | ||||||||
TOTAL | $1,875,000 | $1,875,000 | |||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Despres, Simon | $0 | $0 | $0 | $0 | $0 | ||||||||
Perry, Corey | $6,625,000 | $2,000,000 | $2,000,000 | ||||||||||
TOTAL | $6,625,000 | $2,000,000 | $2,000,000 | ||||||||||
Statistics | ROSTER SIZE | 22 | 11 | 8 | 4 | 2 | 2 | 1 | |||||
STANDARD PLAYER CONTRACTS | 50 | 30 | 16 | 4 | 2 | 2 | 1 | ||||||
AVERAGE AGE | 27.5 | 28.2 | 29.6 | 32.3 | 32 | 33 | 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 | $85,803,921 | $60,295,000 | $35,625,000 | $23,975,000 | $12,900,000 | $12,900,000 | $6,400,000 | ||||||
PROJECTED CAP SPACE | $0 | $21,205,000 | $45,875,000 | $57,525,000 | $68,600,000 | $68,600,000 | $75,100,000 | ||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $0 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $73,677,500 | $61,187,500 | $34,062,500 | $25,637,500 | $14,562,500 | $12,650,000 | $6,400,000 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $982,500 | $850,000 | $850,000 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (10) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Perreault, Jacob | ELC | C | Minor | 18 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Kindopp, Bryce | ELC | RW | Minor | 21 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Tracey, Brayden | ELC | LW | Minor | 19 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Groulx, Benoit-Olivier | ELC | C | Minor | 21 | 1.0 | $822,500 | $822,500 | $822,500 | RFA | ||||
Badini, Jack | ELC | C, LW | Minor | 23 | 1.0 | $805,000 | $805,000 | RFA | |||||
Golod, Maxim | ELC | LW | Minor | 20 | 1.0 | $793,333 | $793,333 | $793,333 | RFA | ||||
Morand, Antoine | ELC | C | Minor | 22 | 1.0 | $778,333 | $778,333 | RFA | |||||
Poturalski, Andrew | C | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Carrick, Sam | C | Minor | 29 | 0.9 | $700,000 | UFA | |||||||
Agozzino, Andrew | C, LW | Minor | 30 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 23.0 | $8,043,333 | $5,943,333 | $4,360,000 | |||||||||
NON-ROSTER DEFENSE (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Curran, Kodie | | LD | Minor | 31 | 1.2 | $1,000,000 | $1,000,000 | UFA | |||||
Benoit, Simon | ELC | LD | Minor | 22 | 1.0 | $809,166 | $809,166 | RFA | |||||
Drew, Hunter | ELC | RD | Minor | 22 | 1.0 | $793,333 | $793,333 | $793,333 | RFA | ||||
Andersson, Axel | ELC | D | Loan | 21 | 0.9 | $772,500 | $772,500 | $772,500 | RFA | ||||
Carrick, Trevor | LD | Minor | 26 | 0.9 | $700,000 | ||||||||
TOTAL | 24.4 | $4,074,999 | $3,374,999 | $1,565,833 | |||||||||
NON-ROSTER GOALIES (3) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Dostal, Lukas | ELC | G | Minor | 20 | 1.0 | $822,500 | $822,500 | $822,500 | RFA | ||||
Durny, Roman | ELC | G | Loan | 22 | 1.0 | $807,500 | $807,500 | RFA | |||||
Eriksson Ek, Olle | ELC | G | Minor | 21 | 0.9 | $773,889 | $773,889 | RFA | |||||
TOTAL | 21.0 | $2,403,889 | $2,403,889 | $822,500 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |