LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $6,000,000 |
Usage | $0 | $5,625,000 |
Remaining | $0 | $375,000 |
FORWARDS (14 - $51,544,167) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Lee, Anders "C" | NTC | LW, C | NHL | 30 | 8.6 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | |
Barzal, Mathew | C | NHL | 23 | 8.6 | $7,000,000 | $7,000,000 | $7,000,000 | ||||||
Nelson, Brock | NTC | C, LW | NHL | 29 | 7.4 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | ||
Eberle, Jordan | NTC | RW | NHL | 30 | 6.7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | |||
Bailey, Josh "A" | RW, LW | NHL | 31 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||||
Pageau, Jean-Gabriel | NTC | C | NHL | 28 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |
Clutterbuck, Cal "A" | RW | NHL | 33 | 4.3 | $3,500,000 | $3,500,000 | UFA | ||||||
Cizikas, Casey | C | NHL | 30 | 4.1 | $3,350,000 | UFA | |||||||
Komarov, Leo | M-NTC | RW, LW, C | NHL | 34 | 3.7 | $3,000,000 | $3,000,000 | UFA | |||||
Beauvillier, Anthony | LW | NHL | 23 | 2.6 | $2,100,000 | ||||||||
Martin, Matt | LW, RW | NHL | 31 | 1.8 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | UFA | ||||
Johnston, Ross | LW | NHL | 27 | 1.2 | $1,000,000 | $1,000,000 | UFA | ||||||
Wahlstrom, Oliver | ELC | C, RW | NHL | 20 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Dal Colle, Michael | LW | NHL | 24 | 0.9 | $700,000 | ||||||||
TOTAL | 28.1 | 63.2 | $51,544,167 | $45,394,167 | $37,894,167 | $30,000,000 | $18,000,000 | $12,000,000 | |||||
DEFENSE (7 - $15,869,167) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Leddy, Nick | LD | NHL | 29 | 6.7 | $5,500,000 | $5,500,000 | UFA | ||||||
Pulock, Ryan | RD | NHL | 26 | 6.1 | $5,000,000 | $5,000,000 | UFA | ||||||
Pelech, Adam | LD | NHL | 26 | 2.0 | $1,600,000 | ||||||||
Mayfield, Scott | RD | NHL | 28 | 1.8 | $1,450,000 | $1,450,000 | $1,450,000 | UFA | |||||
Dobson, Noah | ELC | RD | NHL | 21 | 1.1 | $894,167 | $894,167 | RFA | |||||
Aho, Sebastian | D | NHL | 25 | 0.9 | $725,000 | $725,000 | |||||||
Greene, Andy | 35+ | LD/RD | NHL | 38 | 0.9 | $700,000 | UFA | ||||||
TOTAL | 27.6 | 19.5 | $15,869,167 | $13,569,167 | $1,450,000 | ||||||||
GOALIES (2 - $7,000,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Varlamov, Semyon | NTC | G | NHL | 32 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||||
Sorokin, Ilya | | G | NHL | 25 | 2.5 | $2,000,000 | |||||||
TOTAL | 28.5 | 8.6 | $7,000,000 | $5,000,000 | $5,000,000 | ||||||||
NON-ROSTER (1 - $700,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Schneider, Cory | G | NHL Non-Roster | 34 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 34.0 | 0.9 | $700,000 | ||||||||||
LONG-TERM INJURED RESERVE (1 - $6,000,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Boychuk, Johnny Salary Relief: $6,000,000 P.Bonus Relief: $0 | M-NTC | RD | LTIR | 37 | 7.4 | $6,000,000 | $6,000,000 | UFA | |||||
TOTAL | 37.0 | $6,000,000 | $6,000,000 | ||||||||||
TAXI SQUAD (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Ladd, Andrew | M-NTC | LW | Taxi Squad | 35 | 6.7 | $4,425,000 | $5,500,000 | $5,500,000 | UFA | ||||
Hickey, Thomas | LD | Taxi Squad | 32 | 3.1 | $1,425,000 | $2,500,000 | UFA | ||||||
Bellows, Kieffer | ELC | C, LW | Taxi Squad | 22 | 1.1 | $0 | RFA | ||||||
Skarek, Jakub | ELC | G | Taxi Squad | 21 | 0.9 | $0 | $764,167 | $764,167 | RFA | ||||
Czarnik, Austin | RW, LW | Taxi Squad | 28 | 0.9 | $0 | $725,000 | UFA | ||||||
TOTAL | $5,850,000 | $9,489,167 | $6,264,167 | ||||||||||
BUYOUT HISTORY (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
DiPietro, Rick | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
TOTAL | |||||||||||||
Statistics | ROSTER SIZE | 23 | 17 | 10 | 6 | 3 | 2 | 0 | |||||
STANDARD PLAYER CONTRACTS | 47 | 27 | 14 | 6 | 3 | 2 | 0 | ||||||
AVERAGE AGE | 28.2 | 29.1 | 30.2 | 32.8 | 33 | 34 | - | ||||||
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 | $86,699,835 | $79,452,501 | $50,608,334 | $30,000,000 | $18,000,000 | $12,000,000 | $0 | ||||||
PROJECTED CAP SPACE | $0 | $2,047,499 | $30,891,666 | $51,500,000 | $63,500,000 | $69,500,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $0 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $75,390,000 | $78,917,500 | $43,632,500 | $29,300,000 | $15,350,000 | $9,500,000 | $1,500,000 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $3,075,000 | $1,075,000 | $537,500 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (11) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Holmström, Simon | ELC | RW | Minor | 19 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Jenkins, Blade | ELC | LW | Minor | 20 | 1.0 | $803,333 | $803,333 | $803,333 | RFA | ||||
Carpenter, Bobo | ELC | LW, C | Minor | 24 | 1.0 | $792,500 | RFA | ||||||
Jobst, Mason | C | Minor | 27 | 1.0 | $792,500 | UFA | |||||||
Koivula, Otto | ELC | LW, RW, C | Minor | 22 | 1.0 | $786,666 | RFA | ||||||
Durandeau, Arnaud | ELC | LW | Minor | 22 | 0.9 | $756,667 | $756,667 | RFA | |||||
Ho-Sang, Joshua | RW, C | Loan | 25 | 0.9 | $700,000 | ||||||||
Greer, AJ | LW | Minor | 24 | 0.9 | $700,000 | ||||||||
Fritz, Tanner | C, RW | Minor | 29 | 0.9 | $700,000 | UFA | |||||||
Bardreau, Cole | C | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Timashov, Dmytro | LW | Minor | 24 | 0.9 | $700,000 | RFA | |||||||
TOTAL | 23.9 | $8,325,833 | $2,454,167 | $1,697,500 | |||||||||
NON-ROSTER DEFENSE (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Salo, Robin | ELC | LD | Loan | 22 | 1.0 | $842,500 | $842,500 | RFA | |||||
Bolduc, Samuel | ELC | LD | Minor | 20 | 1.0 | $842,500 | $842,500 | $842,500 | RFA | ||||
Wilde, Bode | ELC | RD | Minor | 21 | 0.9 | $764,167 | $764,167 | $764,167 | RFA | ||||
Hutton, Grant | | RD | Minor | 25 | 0.9 | $725,000 | $725,000 | RFA | |||||
Vande Sompel, Mitch | D | Minor | 24 | 0.9 | $725,000 | $725,000 | RFA | ||||||
Wotherspoon, Parker | D | Minor | 23 | 0.9 | $725,000 | $725,000 | |||||||
TOTAL | 22.5 | $4,624,167 | $4,624,167 | $1,606,667 | |||||||||
NON-ROSTER GOALIES (0) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
TOTAL | 0.0 | ||||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |