FORWARDS (8 - $36,022,024) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Panarin, Artemi "A" | NMC | LW | NHL | Signed | 30 | 14.1 | $11,642,857 | $11,642,857 | $11,642,857 | $11,642,857 | UFA | ||
Zibanejad, Mika "A" | NMC | C | NHL | Trade | 29 | 10.3 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | |
Kreider, Chris "A" | NMC | LW | NHL | Draft | 31 | 7.9 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
Goodrow, Barclay "A" | M-NTC | LW, C, RW | NHL | Trade | 29 | 4.4 | $3,641,667 | $3,641,667 | $3,641,667 | $3,641,667 | $3,641,667 | UFA | |
Chytil, Filip | C, LW | NHL | Draft | 22 | 2.8 | $2,300,000 | |||||||
Reaves, Ryan | 35+ | RW | NHL | Trade | 35 | 2.1 | $1,750,000 | UFA | |||||
Lafrenière, Alexis | ELC | LW, RW | NHL | Draft | 20 | 1.1 | $925,000 | RFA | |||||
Hunt, Dryden | LW, RW | NHL | Signed | 26 | 0.9 | $762,500 | UFA | ||||||
Gauthier, Julien | RW | NHL | Trade | 24 | |||||||||
Kakko, Kaapo | RW | NHL | Draft | 21 | RFA | ||||||||
Copp, Andrew | LW, RW, C | NHL | Trade | 27 | UFA | ||||||||
McKegg, Greg | C, LW | NHL | Signed | 30 | UFA | ||||||||
Motte, Tyler | LW, RW | NHL | Trade | 27 | UFA | ||||||||
Rooney, Kevin | LW, C, RW | NHL | Signed | 29 | UFA | ||||||||
Strome, Ryan "A" | C, RW | NHL | Trade | 28 | UFA | ||||||||
Vatrano, Frank | RW, LW | NHL | Trade | 28 | UFA | ||||||||
TOTAL | 27.3 | 43.7 | $36,022,024 | $30,284,524 | $30,284,524 | $30,284,524 | $18,641,667 | $8,500,000 | |||||
DEFENSE (5 - $23,925,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Fox, Adam | RD | NHL | Trade | 24 | 11.5 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | ||
Trouba, Jacob "A" | NMC | RD | NHL | Trade | 28 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | ||
Lindgren, Ryan | LD | NHL | Trade | 24 | 3.6 | $3,000,000 | $3,000,000 | ||||||
Nemeth, Patrik | M-NTC | LD | NHL | Signed | 30 | 3.0 | $2,500,000 | $2,500,000 | UFA | ||||
Miller, K'Andre | ELC | LD | NHL | Draft | 22 | 1.1 | $925,000 | RFA | |||||
Braun, Justin | RD | NHL | Trade | 35 | UFA | ||||||||
TOTAL | 27.2 | 29.0 | $23,925,000 | $23,000,000 | $17,500,000 | $17,500,000 | $9,500,000 | $9,500,000 | |||||
GOALIES (1 - $5,666,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Shesterkin, Igor | G | NHL | Draft | 26 | 6.9 | $5,666,667 | $5,666,667 | $5,666,667 | UFA | ||||
Georgiev, Alexandar | G | NHL | Signed | 26 | |||||||||
TOTAL | 26.0 | 6.9 | $5,666,667 | $5,666,667 | $5,666,667 | ||||||||
INJURED RESERVE (1 - $1,525,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Blais, Samuel | RW | IR | Trade | 26 | 1.8 | $1,525,000 | UFA | ||||||
TOTAL | 26.0 | 1.8 | $1,525,000 | ||||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (4) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Kevin Shattenkirk | $1,433,333 | ||||||||||||
Dan Girardi | $1,111,111 | ||||||||||||
Anthony Deangelo | $883,334 | ||||||||||||
Brad Richards | $0 | $0 | $0 | $0 | |||||||||
TOTAL | $3,427,778 | $0 | $0 | $0 | |||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 14 | 9 | 7 | 6 | 4 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 35 | 23 | 13 | 6 | 4 | 2 | |||||||
AVERAGE AGE | 26.9 | 28.9 | 30.1 | 31.5 | 32.3 | 31.5 | |||||||
ROSTER SIGNING BONUSES | $24,185,000 | $23,000,000 | $18,500,000 | $16,000,000 | $16,250,000 | $13,000,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $67,138,691 | $58,951,191 | $53,451,191 | $47,784,524 | $28,141,667 | $18,000,000 | |||||||
DEAD CAP HIT | $3,427,778 | $0 | $0 | $0 | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $70,566,469 | $58,951,191 | $53,451,191 | $47,784,524 | $28,141,667 | $18,000,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $11,933,531 | $24,548,809 | $31,048,809 | $36,715,476 | $56,358,333 | $66,500,000 | |||||||
CURRENT CAP SPACE | $11,933,531 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $3,250,000 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $71,422,500 | $67,750,000 | $55,626,667 | $42,250,000 | $23,500,000 | $15,000,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $4,483,334 | $1,055,556 | $1,055,556 | $1,055,556 | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $1,530,000 | $1,085,000 | $172,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (12) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Khodorenko, Patrick | ELC | C | Minor | Signed | 23 | - | $925,000 | RFA | |||||
Trivigno, Bobby | ELC | LW | Minor | Signed | 23 | - | $925,000 | $925,000 | RFA | ||||
Othmann, Brennan | ELC | LW | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Pajuniemi, Lauri | ELC | RW | Minor | Draft | 22 | - | $883,750 | RFA | |||||
Kravtsov, Vitali | RW | Loan | Draft | 22 | - | $875,000 | RFA | ||||||
Henriksson, Karl | ELC | C | Loan | Draft | 21 | - | $870,000 | $870,000 | RFA | ||||
Korczak, Ryder | ELC | C | Minor | Draft | 19 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Edström, Adam | ELC | C | Minor | Draft | 21 | - | $846,667 | $846,667 | $846,667 | RFA | |||
Cuylle, Will | ELC | LW | Junior | Draft | 20 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Rempe, Matthew | ELC | C | Junior | Draft | 19 | - | $820,000 | $820,000 | $820,000 | RFA | |||
Brodzinski, Jonny | C | Minor | Signed | 29 | - | $762,500 | $762,500 | UFA | |||||
Rydahl, Gustav | | C | Minor | Signed | 27 | - | $750,000 | UFA | |||||
Elmer, Jacob | RW | Minor | Signed | 23 | - | RFA | |||||||
Gettinger, Tim | LW, RW | Minor | Draft | 24 | - | ||||||||
Richards, Justin | | C, RW | Minor | Signed | 24 | - | |||||||
Ronning, Ty | RW | Minor | Draft | 24 | - | ||||||||
Rueschhoff, Austin | | RW | Minor | Signed | 24 | - | |||||||
Greco, Anthony | RW | Minor | Signed | 28 | - | UFA | |||||||
Letunov, Maxim | C | Minor | Trade | 26 | - | UFA G6 | |||||||
Merkley, Nick | RW, C | Minor | Trade | 25 | - | UFA G6 | |||||||
TOTAL | 23.2 | - | $10,239,584 | $6,805,834 | $4,248,334 | ||||||||
DEFENSE (7) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Jones, Zachary | ELC | LD | Minor | Draft | 21 | - | $925,000 | RFA | |||||
Lundkvist, Nils | ELC | RD | Minor | Draft | 21 | - | $925,000 | $925,000 | RFA | ||||
Scanlin, Brandon | ELC | D | Minor | Signed | 23 | - | $925,000 | RFA | |||||
Schneider, Braden | ELC | RD | Minor | Draft | 20 | - | $925,000 | $925,000 | RFA | ||||
Tinordi, Jarred | LD | Minor | Signed | 30 | - | $900,000 | UFA | ||||||
Skinner, Hunter | ELC | RD | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Robertson, Matthew | ELC | LD | Minor | Draft | 21 | - | $797,500 | $797,500 | RFA | ||||
Hájek, Libor | LD | Minor | Trade | 24 | - | ||||||||
TOTAL | 22.6 | - | $6,248,333 | $3,498,333 | |||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Lindbom, Olof | ELC | G | Minor | Draft | 21 | - | $855,000 | $855,000 | RFA | ||||
Garand, Dylan | ELC | G | Junior | Draft | 20 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Wall, Tyler | | G | Minor | Draft | 24 | - | |||||||
Huska, Adam | | G | Loan | Draft | 25 | - | UFA G6 | ||||||
Kinkaid, Keith | G | Minor | Signed | 32 | - | UFA | |||||||
TOTAL | 24.4 | - | $1,683,333 | $1,683,333 | $828,333 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |