LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $5,017,000 |
Usage | -$733,333 | $3,663,667 |
Remaining | $733,333 | $1,353,333 |
FORWARDS (12 - $34,584,166) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
McDavid, Connor "C" | C | NHL | 24 | 15.3 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | UFA | ||
Draisaitl, Leon "A" | C, LW, RW | NHL | 25 | 10.4 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | |||
Kassian, Zack | RW | NHL | 30 | 3.9 | $3,200,000 | $3,200,000 | $3,200,000 | $3,200,000 | UFA | ||||
Chiasson, Alex | RW | NHL | 30 | 2.6 | $2,150,000 | UFA | |||||||
Archibald, Josh | RW, LW | NHL | 28 | 1.8 | $1,500,000 | $1,500,000 | UFA | ||||||
Khaira, Jujhar | C, LW | NHL | 26 | 1.5 | $1,200,000 | ||||||||
Puljujärvi, Jesse | RW | NHL | 22 | 1.4 | $1,175,000 | $1,175,000 | |||||||
Kahun, Dominik | LW, RW, C | NHL | 25 | 1.2 | $975,000 | ||||||||
Haas, Gaëtan | C | NHL | 29 | 1.1 | $915,000 | UFA | |||||||
Yamamoto, Kailer | ELC | RW, C | NHL | 22 | 1.1 | $894,166 | RFA | ||||||
Nygård, Joakim | LW | NHL | 28 | 1.1 | $875,000 | UFA | |||||||
Shore, Devin | LW, C, RW | NHL | 26 | 0.9 | $700,000 | ||||||||
TOTAL | 26.3 | 42.4 | $34,584,166 | $26,875,000 | $24,200,000 | $24,200,000 | $21,000,000 | $12,500,000 | |||||
DEFENSE (8 - $22,241,666) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Nurse, Darnell "A" | LD | NHL | 26 | 6.9 | $5,600,000 | $5,600,000 | UFA | ||||||
Larsson, Adam "A" | RD | NHL | 28 | 5.1 | $4,166,666 | UFA | |||||||
Russell, Kris | M-NTC, NMC | LD/RD | NHL | 33 | 4.9 | $4,000,000 | $1,250,000 | UFA | |||||
Barrie, Tyson | RD | NHL | 29 | 4.6 | $3,750,000 | UFA | |||||||
Bear, Ethan | RD | NHL | 23 | 2.5 | $2,000,000 | $2,000,000 | |||||||
Kulikov, Dmitry | LD | NHL | 30 | 1.4 | $1,150,000 | UFA | |||||||
Jones, Caleb | LD | NHL | 23 | 1.0 | $850,000 | $850,000 | |||||||
Lagesson, William | LD | NHL | 25 | 0.9 | $725,000 | $725,000 | |||||||
TOTAL | 27.1 | 27.3 | $22,241,666 | $10,425,000 | |||||||||
GOALIES (3 - $6,785,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Koskinen, Mikko | M-NTC | G | NHL | 32 | 5.5 | $4,500,000 | $4,500,000 | UFA | |||||
Smith, Mike | 35+ | G | NHL | 39 | 1.8 | $1,500,000 | UFA | ||||||
Stalock, Alex | G | NHL | 33 | 1.0 | $785,000 | $785,000 | UFA | ||||||
TOTAL | 34.7 | 8.3 | $6,785,000 | $5,285,000 | |||||||||
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 | |
Nugent-Hopkins, Ryan "A" | C, LW | IR | 28 | 7.4 | $6,000,000 | UFA | |||||||
TOTAL | 28.0 | 7.4 | $6,000,000 | ||||||||||
LONG-TERM INJURED RESERVE (2 - $5,017,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Klefbom, Oscar Salary Relief: $4,167,000 P.Bonus Relief: $0 | LD | LTIR | 27 | 5.1 | $4,167,000 | $4,167,000 | $4,167,000 | UFA | |||||
Koekkoek, Slater Salary Relief: $850,000 P.Bonus Relief: $0 | LD/RD | LTIR | 27 | 1.0 | $850,000 | UFA | |||||||
TOTAL | 27.0 | $5,017,000 | $4,167,000 | $4,167,000 | |||||||||
TAXI SQUAD (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Neal, James | RW, LW | Taxi Squad | 33 | 7.1 | $4,675,000 | $4,625,000 | $4,625,000 | UFA | |||||
Turris, Kyle | C | Taxi Squad | 31 | 2.0 | $575,000 | $525,000 | UFA | ||||||
Ennis, Tyler | C, LW, RW | Taxi Squad | 31 | 1.2 | $0 | UFA | |||||||
Bouchard, Evan | ELC | RD | Taxi Squad | 21 | 1.1 | $0 | $0 | $0 | RFA | ||||
Russell, Patrick | RW | Taxi Squad | 28 | 0.9 | $0 | UFA | |||||||
TOTAL | $5,250,000 | $5,150,000 | $4,625,000 | ||||||||||
RETAINED SALARY TRANSACTIONS (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Lucic, Milan | $750,000 | $750,000 | $750,000 | ||||||||||
TOTAL | $750,000 | $750,000 | $750,000 | ||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Pouliot, Benoit | $1,333,333 | ||||||||||||
Sekera, Andrej | $2,500,000 | $1,500,000 | $1,500,000 | ||||||||||
TOTAL | $3,833,333 | $1,500,000 | $1,500,000 | ||||||||||
Statistics | ROSTER SIZE | 23 | 12 | 3 | 3 | 2 | 1 | 0 | |||||
STANDARD PLAYER CONTRACTS | 49 | 26 | 10 | 5 | 2 | 1 | 0 | ||||||
AVERAGE AGE | 27.7 | 28 | 28.3 | 29.3 | 28.5 | 29 | - | ||||||
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 | $85,283,360 | $54,493,326 | $35,242,000 | $24,200,000 | $21,000,000 | $12,500,000 | $0 | ||||||
PROJECTED CAP SPACE | $0 | $27,006,674 | $46,258,000 | $57,300,000 | $60,500,000 | $69,000,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $77,930,833 | $49,700,000 | $30,169,000 | $21,300,000 | $18,000,000 | $10,000,000 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $341,326 | $341,326 | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $730,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 2 | 2 | 2 | 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 | |
Marody, Cooper | ELC | C, RW | Minor | 24 | 1.1 | $925,000 | |||||||
Lavoie, Raphael | ELC | RW, C | Minor | 20 | 1.1 | $870,000 | $870,000 | $870,000 | RFA | ||||
McLeod, Ryan | ELC | C | Minor | 21 | 1.0 | $834,167 | $834,167 | RFA | |||||
Benson, Tyler | ELC | LW | Minor | 23 | 1.0 | $808,333 | RFA | ||||||
Maksimov, Kirill | ELC | RW | Loan | 21 | 1.0 | $775,000 | $775,000 | RFA | |||||
Safin, Ostap | ELC | RW, LW | Minor | 22 | 1.0 | $775,000 | $775,000 | RFA | |||||
Quine, Alan | C | Minor | 28 | 0.9 | $750,000 | UFA | |||||||
Griffith, Seth | RW, C | Minor | 28 | 0.9 | $725,000 | $725,000 | UFA | ||||||
Gambardella, Joseph | LW | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Cracknell, Adam | RW | Minor | 35 | 0.9 | $700,000 | UFA | |||||||
Holloway, Dylan | | C, LW, RW | Minor | 19 | 0.0 | $925,000 | $925,000 | $925,000 | RFA | ||||
TOTAL | 24.9 | $7,862,500 | $4,904,167 | $1,795,000 | $925,000 | ||||||||
NON-ROSTER DEFENSE (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Lennström, Theodor | ELC | LD | Minor | 26 | 1.1 | $925,000 | |||||||
Broberg, Philip | ELC | LD | Loan | 19 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Samorukov, Dmitri | ELC | LD | Loan | 21 | 1.0 | $825,000 | $825,000 | RFA | |||||
Niemeläinen, Markus | ELC | LD | Minor | 22 | 1.0 | $817,500 | $817,500 | RFA | |||||
Berglund, Filip | ELC | RD | Loan | 23 | 1.0 | $817,500 | $817,500 | RFA | |||||
Kemp, Philip | ELC | RD | Minor | 22 | 1.0 | $786,667 | $786,667 | $786,667 | RFA | ||||
Kesselring, Michael | | RD | Minor | 21 | 0.0 | $925,000 | $925,000 | $925,000 | RFA | ||||
TOTAL | 22.2 | $5,065,834 | $5,065,834 | $2,605,834 | $925,000 | ||||||||
NON-ROSTER GOALIES (3) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Rodrigue, Olivier | ELC | G | Minor | 20 | 1.0 | $795,000 | $795,000 | $795,000 | RFA | ||||
Skinner, Stuart | ELC | G | Minor | 22 | 1.0 | $784,166 | RFA | ||||||
Wells, Dylan | ELC | G | Minor | 23 | 0.9 | $745,000 | RFA | ||||||
TOTAL | 21.7 | $2,324,166 | $795,000 | $795,000 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |