LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $500,000 | $5,667,000 |
Usage | -$592,500 | $5,287,833 |
Remaining | $1,092,500 | $379,167 |
FORWARDS (13 - $41,119,166) | 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 | C, LW, RW | NHL | 25 | 10.4 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | |||
Nugent-Hopkins, Ryan "A" | C, LW | NHL | 27 | 7.4 | $6,000,000 | UFA | |||||||
Kassian, Zack | RW | NHL | 29 | 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 | |||||||
Turris, Kyle | C | NHL | 31 | 2.0 | $1,650,000 | $1,650,000 | UFA | ||||||
Archibald, Josh | RW | NHL | 28 | 1.8 | $1,500,000 | $1,500,000 | UFA | ||||||
Puljujärvi, Jesse | RW | NHL | 22 | 1.4 | $1,175,000 | $1,175,000 | |||||||
Ennis, Tyler | C, LW, RW | NHL | 31 | 1.2 | $1,000,000 | UFA | |||||||
Kahun, Dominik | LW, RW, C | NHL | 25 | 1.2 | $975,000 | ||||||||
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 | 26.8 | 50.5 | $41,119,166 | $28,525,000 | $24,200,000 | $24,200,000 | $21,000,000 | $12,500,000 | |||||
DEFENSE (8 - $21,941,666) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Nurse, Darnell "A" | LD | NHL | 25 | 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 | RFA | ||||||
Jones, Caleb | LD | NHL | 23 | 1.0 | $850,000 | $850,000 | RFA | ||||||
Koekkoek, Slater | LD/RD | NHL | 26 | 1.0 | $850,000 | UFA | |||||||
Lagesson, William | LD | NHL | 24 | 0.9 | $725,000 | $725,000 | |||||||
TOTAL | 26.4 | 26.9 | $21,941,666 | $10,425,000 | |||||||||
GOALIES (2 - $5,284,166) | 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 | |||||
Skinner, Stuart | ELC | G | Emerg. Loan | 22 | 1.0 | $784,166 | RFA | ||||||
TOTAL | 27.0 | 6.5 | $5,284,166 | $4,500,000 | |||||||||
NON-ROSTER (3 - $7,365,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Neal, James | RW, LW | NHL Non-Roster | 33 | 7.1 | $5,750,000 | $5,750,000 | $5,750,000 | UFA | |||||
Haas, Gaëtan | C | NHL Non-Roster | 28 | 1.1 | $915,000 | UFA | |||||||
Grosenick, Troy | G | NHL Non-Roster | 31 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 30.7 | 9.0 | $7,365,000 | $5,750,000 | $5,750,000 | ||||||||
LONG-TERM INJURED RESERVE (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
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 | |||||
Smith, Mike Salary Relief: $1,500,000 P.Bonus Relief: $500,000 | 35+ | G | LTIR | 38 | 1.8 | $1,500,000 | UFA | ||||||
TOTAL | 32.5 | $5,667,000 | $4,167,000 | $4,167,000 | |||||||||
TAXI SQUAD (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Khaira, Jujhar | C, LW | Taxi Squad | 26 | 1.5 | $125,000 | ||||||||
Bouchard, Evan | ELC | RD | Taxi Squad | 21 | 1.1 | $0 | $863,333 | $863,333 | RFA | ||||
Rodrigue, Olivier | ELC | G | Taxi Squad | 20 | 1.0 | $0 | $795,000 | $795,000 | RFA | ||||
Quine, Alan | C | Taxi Squad | 27 | 0.9 | $0 | UFA | |||||||
Wells, Dylan | ELC | G | Taxi Squad | 23 | 0.9 | $0 | RFA | ||||||
Russell, Patrick | RW | Taxi Squad | 28 | 0.9 | $0 | UFA | |||||||
TOTAL | $125,000 | $1,658,333 | $1,658,333 | ||||||||||
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 | 48 | 24 | 8 | 3 | 2 | 1 | 0 | ||||||
AVERAGE AGE | 27.1 | 28.1 | 29.8 | 29 | 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 | $86,401,614 | $57,616,659 | $38,025,333 | $24,200,000 | $21,000,000 | $12,500,000 | $0 | ||||||
PROJECTED CAP SPACE | $0 | $23,883,341 | $43,474,667 | $57,300,000 | $60,500,000 | $69,000,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $0 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $84,148,333 | $56,900,000 | $35,919,000 | $21,300,000 | $18,000,000 | $10,000,000 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $341,326 | $341,326 | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $837,500 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 2 | 2 | 2 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (9) | 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 | RFA | ||||||
Lavoie, Raphael | ELC | RW, C | Loan | 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 | 22 | 1.0 | $808,333 | RFA | ||||||
Maksimov, Kirill | ELC | RW | Loan | 21 | 1.0 | $775,000 | $775,000 | RFA | |||||
Safin, Ostap | ELC | RW, LW | Minor | 21 | 1.0 | $775,000 | $775,000 | RFA | |||||
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 | |||||||
TOTAL | 24.3 | $7,112,500 | $3,979,167 | $870,000 | |||||||||
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 | Loan | 21 | 1.0 | $786,667 | $786,667 | $786,667 | RFA | ||||
TOTAL | 22.0 | $5,065,834 | $4,140,834 | $1,680,834 | |||||||||
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 |