Salary Cap: Capology 2021-22

[DaveG]

NHL Players

Name	21-22	22-23	23-24	24-25	25-26	26-27	27-28	28-29	29-30
Sebastian Aho - C	8,460,250	8,460,250	8,460,250	UFA
Andrei Svechnikov - LW	7,750,000	7,750,000	7,750,000	7,750,000	7,750,000	7,750,000	7,750,000	7,750,000	UFA
Jesperi Kotkaniemi - C	6,100,035	RFA
Jordan Staal - C	6,000,000	6,000,000	UFA
Teuvo Teravainen - RW	5,400,000	5,400,000	5,400,000	UFA
Nino Niederreiter - LW	5,250,000	UFA
Vincent Trochek - C	4,750,000	UFA
Jesper Fast - RW	2,000,000	2,000,000	UFA
Jordan Martinook - W	1,800,000	1,800,000	1,800,000	UFA
Derek Stepan - C	1,350,000	UFA
Martin Necas - RW	863,333	RFA
Josh Levio - W	750,000	UFA
Steven Lorentz - LW, C	725,000	RFA

[TBODY] [/TBODY]

Name	21-22	22-23	23-24	24-25	25-26
Jaccob Slavin - LD	5,300,000	5,300,000	5,300,000	5,300,000	UFA
Brady Skjei - LD	5,250,000	5,250,000	5,250,000	UFA
Jake Gardner - LD	4,050,000	4,050,000	UFA
Brett Pesce - RD	4,025,000	4,025,000	4,025,000	UFA
Ian Cole - LD	2,900,000	UFA
Ethan Bear - RD	2,000,000	RFA
Tony Deangelo - RD	1,000,000	RFA
Brendan Smith - LD	800,000	UFA

[TBODY] [/TBODY]

Name	21-22	22-23	23-24	24-25
Frederik Andersen	4,500,000	4,500,000	UFA
Antti Raanta	2,000,000	2,000,000	UFA

[TBODY] [/TBODY]

Current Hit: 83,023,618
Salary Cap: 81,500,000
Available Space: -1,523,618 LOL DUNDON SO CHEAP

Click to read more...

 

[DaveG]

Prospects and Picks

Name/Pos	21-22	22-23	23-24	24-25	25-26
Jack Drury - C	925,000	925,000	925,000	RFA
Seth Jarvis - RW/C	894,167	894,167	894,167	RFA
Dominik Bokk - RW	863,333	863,333	RFA
Ryan Suzuki - C	863,333	863,333	863,333	RFA
David Cotton - C	858,750	RFA
Ville Koivunen - RW	850,833	850,833	850,833	RFA
Jamieson Rees - C/RW	839,167	839,167	839,167	RFA
Tukka Tieksola - RW	823,333	823,333	823,333	RFA
Vasili Ponomaryov - C	815,000	815,000	815,000	RFA
Stelio Mattheos - C	809,166	RFA
Blake Murray - C	791,667	791,667	791,667	RFA
Spencer Smallman - LW	750,000	RFA
CJ Smith - LW	750,000	UFA
Sam Miletic - LW	750,000	RFA
Maxim Letunov - C	750,000	RFA
Andrew Poturalski - LW	750,000	UFA
Stefan Noesen - LW	750,000	UFA
Yegor Korshkov - LW	RFA
Aleksi Heimosalmi - RD	850,833	850,833	850,833	RFA
Joey Keane - RD	809,166	RFA
Jesper Sellgren - LD	803,333	RFA
Eric Gelinas - LD	750,000	UFA
Cavan Fitzgerald - LD	750,000	750,000	RFA
Jalen Chatfield - RD	750,000	762,500	762,500	UFA
Josh Jacobs - RD	750,000	UFA
Max Lajoie - LD	750,000	RFA
Jack LaFontaine - G	910,909	RFA
Eetu Makiniemi - G	867,500	867,500	RFA
Pyotr Kochetkov - G	842,500	842,500	RFA
Beck Warm - G	750,000	RFA
Alex Lyon - G	750,000	UFA
Dylan Wells - G	RFA

[TBODY] [/TBODY]

Unsigned Prospects:
Jackson Blake - RW - Aug 2026
Dominik Fensore - RD - Aug 2023
Noel Gunler - LW - Jun 2024
Nikita Guslitsov - C - indefinite
Patrik Hamrla - G - Jun 2025
Aleksi Heimosalmi - RD - Jun 2025 - signed 8/15/21
Anttoni Honka - RD - Jun 2023
Aidan Hreschuk - LD - Aug 2025
Oliwer Kaski - RD - Jun 2022
Lenni Killinen - RW - Jun 2022
Ville Koivunen - RW - Jun 2022 - signed 8/15/21
Jake Kucharski - G - Aug 2024
Jack LaFontaine - G - Aug 2022
Lucas Mercuri - C - Aug 2025
Bryce Montgomery - RD - Jun 2023
Scott Morrow - RD - Aug 2025
Yegor Naumov - G - indefinite
Alexander Nikishin - LD - indefinite
Zion Nybeck - LW - Jun 2024
Joel Nystrom - LD - Jun 2025
Bobby Orr - RW - Jun 2023
Alexander Pashin - W - indefinite
Patrik Puistola - LW - Jun 2023
Nikita Quapp - G - Jun 2025
Massimo Rizzo - W - Aug 2024
Justin Robidas - C - Jun 2023
Ronan Seeley - LD - Jun 2022
Kirill Slepets - W - indefinite
Kevin Wall - C - Aug 2023
Cade Webber - LD - Aug 2024

Picks:
2023 - CAR 2,4,5,6,7, CHI 3, ANA 6, CBJ 7 - CAR 1, CAR 3 to Montreal for Koko Miami
2024 - all Canes picks
2025 - all Canes picks

 

[Lempo]

POTENTIAL ELC PLAYER BONUSES

ROSTER PLAYERS

Exhibit 5 ELC Performance Bonuses (Schedule B, $212,500 maximum per bonus category)

Necas, Martin $537,500


NON-ROSTER PLAYERS

Exhibit 5 ELC Performance Bonuses (Schedule B, $212,500 maximum per bonus category):

Jarvis, Seth $500,000
Cotton, David $425,000
Bokk, Dominik $212,500

CBA 9.7 Games Played Bonuses for Group 1 Players (10+ NHL Games)

Rees, Jamieson $132,500
Keane, Joey $82,500
Kochetkov, Pyotr (G) $82,500
Mattheos, Stelio $82,500
Mäkiniemi, Eetu (G) $82,500
Sellgren, Jesper $82,500
Ponomarev, Vasili $65,000

 

[Lempo]

Jamieson Rees got a minor salary raise courtesy of his ELC Sliding last year.

He has a Games Played bonus scheme where the bonus counts against the allowed ELC max $925k. His scheme is set so that his base salary is the allowed league minimum on every year.

The league minimum for 2020/21 was $700k and was hiked up to $750k for 2021/22. Now that his salary terms from 2020/21 will Slide to 2021/22, Canes can't pay him the agreed $700k anymore which would be under the minimum, and have to pay him $750k (theoretically at least).

The minimum salary hike was already in the 2013 CBA so this thing was foreseeable. Let's note it now that this guy's agent is a fast one.

 

[SoupNazi]

Thanks for putting this together, Dave.

 

[Unsustainable]

So money puck questions.

Nino, Trocheck, TD, and KK.

What are the plans to retain as many of them and still fit under the cap?

 

[Nikishin Go Boom]

So money puck questions.

Nino, Trocheck, TD, and KK.

What are the plans to retain as many of them and still fit under the cap?

If..
Tro signs a 8 x 5.75 million
Nino signs a 8 x 4 million
Kotkaniemi signs a 4 x 4 million
TDA signs a 2 x 6 million
Necas signs a 2 x 4.5 million

that gives us 3.183 million to fill out a bottom pair defense with Chatfield as 7D. Buyout and re-sign Staal rodeo gives 5.183 million.

 

[MinJaBen]

If..
Tro signs a 8 x 5.75 million
Nino signs a 8 x 4 million
Kotkaniemi signs a 4 x 4 million
TDA signs a 2 x 6 million
Necas signs a 2 x 4.5 million

that gives us 3.183 million to fill out a bottom pair defense with Chatfield as 7D. Buyout and re-sign Staal rodeo gives 5.183 million.

 

[Nikishin Go Boom]

The question is how it would happen not if it was reasonable / likely.

 

[Lempo]

The question is how it would happen not if it was reasonable / likely.

... or, the Mainboard Toronto Trade.