| A | B | C | D | E | F | G | H | I | J | K | |
|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Player | 2018-19 | 2019-20 | 2020-2021 | |||||||
2 | Forwards | Top Prospects | Assumed | ||||||||
3 | 1 | Johnny Gaudreau | $6,750,000 | $6,750,000 | $6,750,000 | D. Dube | |||||
4 | 2 | Sean Monahan | $6,375,000 | $6,375,000 | $6,375,000 | A. Mangiapane | Gaudreau | Monahan | Neal | ||
5 | 3 | James Neal | $5,750,000 | $5,750,000 | $5,750,000 | M. Klimchuk | Tkachuk | Backlund | Lindholm | ||
6 | 4 | Mikael Backlund | $5,350,000 | $5,350,000 | $5,350,000 | Bennett | Ryan | Frolik | |||
7 | 5 | Elias Lindholm | $4,850,000 | $4,850,000 | $4,850,000 | Czarnik | Jankowski | Brouwer | |||
8 | 6 | Michael Frolik | $4,300,000 | $4,300,000 | UFA | Mangiapane | |||||
9 | 7 | Derek Ryan | $3,125,000 | $3,125,000 | $3,125,000 | Lazar | |||||
10 | 8 | Mark Jankowski | $1,675,000 | $1,675,000 | RFA | ||||||
11 | 9 | Sam Bennett | $1,950,000 | RFA | |||||||
12 | 10 | Austin Czarnik | $1,250,000 | $1,250,000 | UFA | ||||||
13 | 11 | Matthew Tkachuk | $925,000 | $6,000,000 | $6,000,000 | ||||||
14 | 12 | Curtis Lazar | $950,000 | RFA | |||||||
15 | 13 | Garnett Hathaway | $850,000 | RFA | |||||||
16 | (13 Forwards) | $43,250,000 | $45,425,000 | ||||||||
17 | |||||||||||
18 | |||||||||||
19 | Other Costs | ||||||||||
20 | Lance Bouma | $766,667 | |||||||||
21 | Ryan Murphy | $137,500 | |||||||||
22 | Troy Brouwer | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | ||||||
23 | Bonus Overages | $904,167 | |||||||||
24 | (1 Bought Out) | ||||||||||
25 | |||||||||||
26 | |||||||||||
27 | Defensemen | 2018-19 | 2019-20 | 2020-2021 | Top Prospects | Assumed | |||||
28 | 1 | Mark Giordano | $6,750,000 | $6,750,000 | $6,750,000 | R. Andersson | |||||
29 | 2 | Noah Hanifin | $4,500,000 | $4,500,000 | $4,500,000 | J. Valimaki | Gio | Brodie | |||
30 | 3 | TJ Brodie | $4,650,400 | $4,650,400 | UFA | O. Kylington | Hanifin | Hamonic | |||
31 | 4 | Travis Hamonic | $3,857,143 | $3,857,143 | UFA | Kulak | Stone | ||||
32 | 6 | Michael Stone | $3,500,000 | $3,500,000 | UFA | Andersson | |||||
33 | 5 | Brett Kulak | $900,000 | RFA | |||||||
34 | 7 | Rasmus Andersson | $750,000 | ||||||||
35 | (7 Defencemen) | $24,907,543 | $23,257,543 | $11,250,000 | |||||||
36 | |||||||||||
37 | |||||||||||
38 | Goalies | 2018-19 | 2019-20 | 2020-2021 | Top Prospects | Assumed | |||||
39 | 1 | Mike Smith | $4,250,000 | UFA | UFA | J. Gillies | |||||
40 | 2 | David Rittich | $800,000 | RFA | T. Parsons | Smith | |||||
41 | 3 | Jon Gillies | $750,000 | RFA | Rittich | ||||||
42 | (2 Goalies) | $5,050,000 | $750,000 | $0 | M. McDonald | ||||||
43 | |||||||||||
44 | TOTAL | $74,111,710 | $69,432,543 | $11,250,000 | |||||||
45 | CAP | $79,500,000 | $79,000,000 | $80,000,000 | |||||||
46 | CAP ROOM | $5,388,290 | $9,567,457 | $68,750,000 | |||||||
47 |