LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $2,500,000 |
Usage | $850,000 | $580,000 |
Remaining | -$850,000 | $1,070,000 |
FORWARDS (13 - $46,638,333) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Stone, Mark "C" | NMC | RW | NHL | 28 | 11.7 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |
Pacioretty, Max | M-NTC | LW | NHL | 32 | 8.6 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | ||||
Karlsson, William | M-NTC | C | NHL | 28 | 7.2 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | |
Smith, Reilly "A" | M-NTC | RW, LW | NHL | 29 | 6.1 | $5,000,000 | $5,000,000 | UFA | |||||
Marchessault, Jonathan | M-NTC | LW, RW | NHL | 30 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
Tuch, Alex | RW, LW | NHL | 24 | 5.8 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | $4,750,000 | UFA | ||
Stephenson, Chandler | LW, C | NHL | 26 | 3.4 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | ||||
Reaves, Ryan | RW | NHL | 34 | 2.1 | $1,750,000 | $1,750,000 | UFA | ||||||
Carrier, William | LW | NHL | 26 | 1.7 | $1,400,000 | $1,400,000 | $1,400,000 | $1,400,000 | UFA | ||||
Nosek, Tomas | C, LW | NHL | 28 | 1.5 | $1,250,000 | UFA | |||||||
Glass, Cody | ELC | C | NHL | 21 | 1.1 | $863,333 | $863,333 | RFA | |||||
Roy, Nicolas | RW, C | NHL | 24 | 0.9 | $750,000 | $750,000 | |||||||
Kolesar, Keegan | RW, C | NHL | 23 | 0.9 | $725,000 | $725,000 | |||||||
TOTAL | 27.2 | 57.2 | $46,638,333 | $45,388,333 | $36,300,000 | $29,300,000 | $20,150,000 | $20,150,000 | $15,400,000 | ||||
DEFENSE (5 - $19,516,667) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Pietrangelo, Alex "A" | NMC | RD | NHL | 31 | 10.8 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | |
Theodore, Shea | LD/RD | NHL | 25 | 6.4 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | |||
Martinez, Alec | LD | NHL | 33 | 4.9 | $4,000,000 | UFA | |||||||
Hague, Nicolas | ELC | LD | NHL | 22 | 1.0 | $791,667 | $791,667 | RFA | |||||
Whitecloud, Zach | RD | NHL | 24 | 0.9 | $725,000 | $725,000 | RFA | ||||||
TOTAL | 27.0 | 23.9 | $19,516,667 | $15,516,667 | $14,000,000 | $14,000,000 | $14,000,000 | $8,800,000 | $8,800,000 | ||||
GOALIES (2 - $12,000,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Fleury, Marc-André | M-NTC | G | NHL | 36 | 8.6 | $7,000,000 | $7,000,000 | UFA | |||||
Lehner, Robin | M-NTC | G | NHL | 29 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||
TOTAL | 32.5 | 14.7 | $12,000,000 | $12,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | ||||||
LONG-TERM INJURED RESERVE (1 - $2,500,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
McNabb, Brayden Salary Relief: $2,500,000 P.Bonus Relief: $0 | LD | LTIR | 30 | 3.1 | $2,500,000 | $2,500,000 | UFA | ||||||
TOTAL | 30.0 | $2,500,000 | $2,500,000 | ||||||||||
SEASON OPENING INJURED RESERVE (1) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Patera, Jiri | ELC | G | SOIR | 22 | 1.0 | $0 | $800,000 | $800,000 | RFA | ||||
TOTAL | 22.0 | $800,000 | $800,000 | ||||||||||
TAXI SQUAD (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Holden, Nick | LD | Taxi Squad | 33 | 2.1 | $625,000 | $1,700,000 | UFA | ||||||
Ferguson, Dylan | ELC | G | Taxi Squad | 22 | 0.9 | $0 | $733,333 | RFA | |||||
Coghlan, Dylan | ELC | RD | Taxi Squad | 23 | 0.9 | $0 | RFA | ||||||
Goulbourne, Tyrell | LW | Taxi Squad | 27 | 0.9 | $0 | UFA | |||||||
Jurco, Tomas | RW, LW | Taxi Squad | 28 | 0.9 | $0 | UFA | |||||||
Dansk, Oscar | G | Taxi Squad | 27 | 0.9 | $0 | UFA | |||||||
TOTAL | $625,000 | $2,433,333 | |||||||||||
RETAINED SALARY TRANSACTIONS (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Tatar, Tomas | $500,000 | ||||||||||||
TOTAL | $500,000 | ||||||||||||
Statistics | ROSTER SIZE | 20 | 18 | 10 | 9 | 6 | 4 | 3 | |||||
STANDARD PLAYER CONTRACTS | 47 | 35 | 18 | 9 | 6 | 4 | 3 | ||||||
AVERAGE AGE | 27.7 | 28.3 | 29.9 | 30.4 | 31.5 | 32.8 | 35 | ||||||
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 | $82,176,135 | $78,924,105 | $56,100,000 | $48,300,000 | $39,150,000 | $28,950,000 | $24,200,000 | ||||||
PROJECTED CAP SPACE | $31,588 | $2,575,895 | $25,400,000 | $33,200,000 | $42,350,000 | $52,550,000 | $57,300,000 | ||||||
CURRENT CAP SPACE | $56,372 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $140,931 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $69,332,500 | $72,782,500 | $52,792,500 | $53,325,000 | $43,550,000 | $28,350,000 | $20,400,000 | ||||||
CARRYOVER BONUS OVERAGES | $285,772 | $285,772 | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $932,500 | $850,000 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 2 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (14) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Dorofeyev, Pavel | ELC | C | Minor | 20 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Dugan, Jack | ELC | LW | Minor | 22 | 1.1 | $925,000 | $925,000 | RFA | |||||
Krebs, Peyton | ELC | C, LW | Junior | 20 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Røndbjerg, Jonas | ELC | RW | Loan | 21 | 1.0 | $806,667 | $806,667 | RFA | |||||
Kallionkieli, Marcus | ELC | C | Junior | 19 | 1.0 | $786,111 | $786,111 | $786,111 | RFA | ||||
Leschyshyn, Jake | ELC | C | Minor | 21 | 1.0 | $778,333 | $778,333 | RFA | |||||
Elvenes, Lucas | ELC | RW | Minor | 21 | 1.0 | $776,667 | $776,667 | RFA | |||||
Jones, Benjamin | ELC | C | Minor | 22 | 0.9 | $760,000 | $760,000 | RFA | |||||
Cotter, Paul | ELC | C | Minor | 21 | 0.9 | $760,000 | $760,000 | $760,000 | RFA | ||||
Sikura, Dylan | LW, RW, C | Minor | 25 | 0.9 | $750,000 | ||||||||
Brown, Patrick | C, RW | Minor | 28 | 0.9 | $700,000 | UFA | |||||||
O'Regan, Danny | C, LW | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Quinney, Gage | | LW, C | Minor | 25 | 0.9 | $700,000 | |||||||
Duke, Reid | C, RW | Minor | 25 | 0.9 | $700,000 | ||||||||
TOTAL | 22.6 | $10,961,945 | $7,411,945 | $3,365,278 | |||||||||
NON-ROSTER DEFENSE (7) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Dahlström, Carl | LD | Minor | 26 | 1.0 | $850,000 | ||||||||
Cormier, Lukas | ELC | LD | Junior | 18 | 1.0 | $813,333 | $813,333 | $813,333 | RFA | ||||
Corcoran, Connor | ELC | RD | Minor | 20 | 1.0 | $813,333 | $813,333 | $813,333 | RFA | ||||
Korczak, Kaedan | ELC | RD | Minor | 20 | 1.0 | $795,000 | $795,000 | $795,000 | RFA | ||||
Pachal, Brayden | ELC | RD | Minor | 21 | 0.9 | $765,000 | $765,000 | RFA | |||||
Bischoff, Jake | LD | Minor | 26 | 0.9 | $716,667 | $716,667 | UFA | ||||||
Schuldt, Jimmy | | LD | Minor | 25 | 0.9 | $700,000 | |||||||
TOTAL | 22.3 | $5,453,333 | $3,903,333 | $2,421,666 | |||||||||
NON-ROSTER GOALIES (1) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Thompson, Logan | ELC | G | Minor | 24 | 1.0 | $800,000 | $800,000 | RFA | |||||
TOTAL | 24.0 | $800,000 | $800,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |