Masse salariale projetée avant les jours restants : 73 532 857 $
Légende
Gaucher
Équipe initiale
Exempté du ballottage
Droitier
Position
Clause d'échange
Max. Bonis de perf.
Statut à l’échéance du contrat
Terme restant
McDavid,Connor
12 500 000 $ (250 000 $)
C
NMC
UFA - 5
Description
With Perfetti's injury, I gave Heinola more opportunities with Perfetti's spot. They could both have regular call up swaps from right from the beginning if Perfetti is ready. This also gives opportunities to give Heinola's more trade value before the Trade Deadline. I've even given Heinola opportunities on PP2.
FUTURE 2024-2025 PROJECTION
****Trading Pionk's $5,875,000 and Iafallo's $4,000,000 could free up $9,875,000 after 2024-25 Season. Which both(*Pionk) could be retained a certain amount.****
= $30,103,691 with 10 already signed + $2,750,000 Dead Cap. Karlsson at $8.740M would make it $41,593,191 with 11 signed + 1 dead cap.
Brossoit = $3,000,000 x 1 (Unless Hellebuyck is traded)
Hellebuyck = $9,250,000 x 4
Scheifele = $8,400,000 x 5
Vilardi = $4,250,000 x 1 -> $6,000,000+ x 8?
Perfetti = $1,250,000 x 1 -> $3,500,000 x 2 (Big contract when Karlsson's Cap hit is done)
Barron = $1,925,000 x 1 -> ?
Samberg = $1,925,000 x 1 -> $3,250,000 x 1 -> $6,000,000+ long-term contract?
Dillon = $5,750,000 x 2 -> $3,625,000 x 2 -> $3,000,000 x 1
DeMelo = $4,400,000 x 5
Gustafsson = $850,000 x 1
Lundmark = $850,000 x 1
Kniazev = $850,000 x 1
= $42,925,000 for 12 Signings.
$41,593,191 + $42,700,000 = $84,293,191 ($3,206,809 Cap Space with the 4M increase. -So some could be paid more: Brossoit/Barron/Samberg/Perfetti)
-Namestnikov could also be traded to free up more space...
Then 2025 Summer, per Capfriendly, the Cap is estimated to go up $4.5M for 2025-26. A Team Cap hit of $92,000,000.
With Wheeler's $2,750M + $4.5M Raise = $7,250,000. Then if Nikkanen(*Signs $850K) takes Namestnikov's spot, that could save up around $1.150M.
$7,250,000 + $1,150,000 = $8,400,000. With Perfetti's $2.0M raise leaves $6.4M to give Ehlers(+$2.75M to +$4.0M) and Vilardi(+$1.5M to $2.0M) raises for big contracts.
Then 2026 Summer, if the Cap keeps a trend of $4M+ Cap raises, Kyle Connor could get paid 9.25M to 10M+. And it would still leave $1,642,857 to $1,142,857 left(not including any potential savings from Ehlers/Vilardi contracts).
Summer 2027 Karlssons $8,740,000 frees up(OR retained $ frees up). And again, if the trend of $4.0M+ Cap raises continue, there could be $12,740,000 extra cap to work with.
Summer 2028 Cap raise + Helly's $9.25M could free up(OR retained $ frees up)
Summer 2029 Cap raise + Schief's $8.40M could free up(OR retained $ frees up)
*****I say "OR retained" for all of Karlsson, Scheifele and Hellebuyck because they could all be flipped 'as early' as 2024 Trade Deadline for Picks/More affordable Depth. Elite Players like them would bring nice packages.
I'd say 5%-10% retained for each is a solid offer, if it's a great deal... I'd offer Hellebuyck-(7% retained = $8,602,500), Scheifele-(7% retained = $7,812,000), Karlsson-(7% retained = $8,128,200).