| LTIR | P.BONUS POOL | SALARY POOL |
|---|---|---|
| Relief | $0 | $8,725,000 |
| Usage | -$455,380 | -$14,152 |
| Remaining | $455,380 | $8,739,152 |
| FORWARDS (14 - $45,826,666) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Kane, Patrick "A" | NMC | RW | NHL | Draft | 33 | 12.9 | $10,500,000 | $10,500,000 | UFA | ||||
| Toews, Jonathan "C" | NMC | C | NHL | Draft | 34 | 12.9 | $10,500,000 | $10,500,000 | UFA | ||||
| DeBrincat, Alex "A" | LW, RW | NHL | Draft | 24 | 7.9 | $6,400,000 | $6,400,000 | ||||||
| Johnson, Tyler | M-NTC | RW, C | NHL | Trade | 31 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
| Kubalik, Dominik | LW, RW | NHL | Trade | 26 | 4.5 | $3,700,000 | |||||||
| Strome, Dylan | C, LW | NHL | Trade | 25 | 3.7 | $3,000,000 | |||||||
| Borgström, Henrik | C | NHL | Trade | 24 | 1.2 | $1,000,000 | $1,000,000 | ||||||
| Dach, Kirby | ELC | C, RW | NHL | Draft | 21 | 1.1 | $925,000 | RFA | |||||
| Johnson, Reese | ELC | RW, C | NHL | Signed | 23 | 1.1 | $880,833 | $800,000 | |||||
| Kurashev, Philipp | ELC | LW, C | NHL | Draft | 22 | 1.0 | $842,500 | RFA | |||||
| Entwistle, Mackenzie | ELC | RW, C | NHL | Trade | 22 | 1.0 | $811,667 | $800,000 | RFA | ||||
| Raddysh, Taylor | RW | NHL | Trade | 24 | 0.9 | $758,333 | $758,333 | $758,333 | |||||
| Katchouk, Boris | LW | NHL | Trade | 23 | 0.9 | $758,333 | $758,333 | $758,333 | |||||
| Lafferty, Sam | C, LW | NHL | Trade | 27 | 0.9 | $750,000 | $1,150,000 | UFA | |||||
| TOTAL | 25.6 | 56.2 | $45,826,666 | $37,666,666 | $9,266,666 | ||||||||
| DEFENSE (7 - $17,866,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Jones, Seth | M-NTC | RD | NHL | Trade | 27 | 6.6 | $5,400,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | ||
| De Haan, Calvin | LD/RD | NHL | Trade | 31 | 5.6 | $4,550,000 | UFA | ||||||
| McCabe, Jake | M-NTC | LD/RD | NHL | Signed | 28 | 4.9 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | ||
| Stillman, Riley | LD | NHL | Trade | 24 | 1.7 | $1,350,000 | $1,350,000 | $1,350,000 | |||||
| Vlasic, Alex | ELC | LD | NHL | Draft | 20 | 1.1 | $916,667 | $916,667 | $916,667 | RFA | |||
| Jones, Caleb | LD | NHL | Trade | 24 | 1.0 | $850,000 | |||||||
| Gustafsson, Erik | LD/RD | NHL | Signed | 30 | 1.0 | $800,000 | UFA | ||||||
| TOTAL | 26.3 | 21.9 | $17,866,667 | $15,766,667 | $15,766,667 | $13,500,000 | $9,500,000 | $9,500,000 | |||||
| GOALIES (2 - $1,800,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Delia, Collin | G | NHL | Signed | 27 | 1.2 | $1,000,000 | UFA | ||||||
| Lankinen, Kevin | G | NHL | Signed | 27 | 1.0 | $800,000 | UFA | ||||||
| TOTAL | 27.0 | 2.2 | $1,800,000 | ||||||||||
| LONG-TERM INJURED RESERVE (3 - $8,725,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Shaw, Andrew Salary Relief: $3,900,000 P.Bonus Relief: $0 | C, RW | LTIR | Trade | 30 | 4.8 | $3,900,000 | UFA | ||||||
| Murphy, Connor "A" Salary Relief: $3,850,000 P.Bonus Relief: $0 | RD | LTIR | Trade | 29 | 4.7 | $3,850,000 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | |||
| Khaira, Jujhar Salary Relief: $975,000 P.Bonus Relief: $0 | C, LW | LTIR | Signed | 27 | 1.2 | $975,000 | $975,000 | UFA | |||||
| TOTAL | 28.7 | 10.7 | $8,725,000 | $5,375,000 | $4,400,000 | $4,400,000 | $4,400,000 | ||||||
| BURIED PENALTY (1 - $2,375,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Connolly, Brett | RW, LW | Minor | Trade | 30 | 2.9 | $2,375,000 | $2,375,000 | UFA | |||||
| TOTAL | 30.0 | 2.9 | $2,375,000 | $2,375,000 | |||||||||
DEAD CAP | |||||||||||||
| RETAINED SALARY (2) | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |||||||
| Olli Määttä | $750,108 | ||||||||||||
| Marc-André Fleury | $3,500,000 | ||||||||||||
| TOTAL | $4,250,108 | ||||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
| ROSTER SIZE | 23 | 14 | 10 | 2 | 1 | 1 | |||||||
| STANDARD PLAYER CONTRACTS | 45 | 32 | 20 | 4 | 2 | 1 | |||||||
| AVERAGE AGE | 26 | 27 | 26.9 | 30.5 | 31 | 32 | |||||||
| ROSTER SIGNING BONUSES | $9,370,000 | $17,342,500 | $5,092,500 | $5,000,000 | $6,000,000 | $5,000,000 | |||||||
Cap Hit Statistics | |||||||||||||
| ROSTER & BURIED CAP HIT | $76,593,333 | $61,183,333 | $29,433,333 | $17,900,000 | $13,900,000 | $9,500,000 | |||||||
| DEAD CAP HIT | $4,250,108 | - | - | - | - | - | |||||||
| CARRYOVER BONUS OVERAGES | $452,439 | $237,500 | - | - | - | - | |||||||
| PROJECTED CAP HIT | $84,944,191 | $61,420,833 | $29,433,333 | $17,900,000 | $13,900,000 | $9,500,000 | |||||||
| SALARY CAP | $81,500,000 | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
| PROJECTED CAP SPACE | $1,203 | $21,079,167 | $54,066,667 | $66,600,000 | $70,600,000 | $75,000,000 | |||||||
| CURRENT CAP SPACE | - | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
| POTENTIAL PERFORMANCE BONUSES | $2,590,000 | $850,000 | $850,000 | $0 | $0 | $0 | |||||||
| ESTIMATED SALARY EXPENDITURE | $71,947,500 | $57,535,000 | $35,205,000 | $22,730,000 | $14,150,000 | $8,000,000 | |||||||
| DEAD CAP SALARY EXPENDITURE | $3,750,139 | - | - | - | - | - | |||||||
| NON-ROSTER SIGNING BONUSES | $1,572,500 | $1,295,000 | $647,500 | $92,500 | - | - | |||||||
| RETAINED SALARY REMAINING | 1 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
| FORWARDS (11) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Connolly, Brett | RW, LW | Minor | Trade | 30 | - | $3,500,000 | $3,500,000 | UFA | |||||
| Morrison, Cameron | ELC | C | Minor | Signed | 23 | - | $925,000 | 10.2(c) | |||||
| Reichel, Lukas | ELC | LW, C | Minor | Draft | 20 | - | $925,000 | $925,000 | $925,000 | RFA | |||
| Hardman, Mike | ELC | LW, RW | Minor | Signed | 23 | - | $912,500 | $800,000 | |||||
| Barratt, Evan | ELC | C | Minor | Draft | 23 | - | $870,000 | $870,000 | RFA | ||||
| Dach, Colton | ELC | C | Minor | Draft | 19 | - | $870,000 | $870,000 | $870,000 | RFA | |||
| Pour, Jakub | ELC | RW | Minor | Signed | 23 | - | $842,500 | $842,500 | RFA | ||||
| Slavin, Josiah | ELC | C | Minor | Draft | 23 | - | $842,500 | $842,500 | RFA | ||||
| Teplý, Michal | ELC | LW | Minor | Draft | 20 | - | $820,000 | $820,000 | $820,000 | RFA | |||
| Altybarmakyan, Andrei | ELC | RW | Minor | Draft | 23 | - | $817,500 | ||||||
| Gabriel, Kurtis | RW | Minor | Trade | 29 | - | $750,000 | UFA | ||||||
| TOTAL | 23.3 | - | $12,075,000 | $9,470,000 | $3,415,000 | ||||||||
| DEFENSE (8) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Mitchell, Ian | ELC | RD | Minor | Draft | 23 | - | $925,000 | $925,000 | RFA | ||||
| Kalynuk, Wyatt | ELC | LD | Minor | Signed | 25 | - | $925,000 | ||||||
| Allan, Nolan | ELC | LD | Minor | Draft | 19 | - | $870,000 | $870,000 | $870,000 | RFA | |||
| Galvas, Jakub | ELC | LD | Minor | Draft | 22 | - | $867,500 | $867,500 | RFA | ||||
| Regula, Alec | ELC | RD | Minor | Trade | 21 | - | $866,667 | $866,667 | RFA | ||||
| Beaudin, Nicolas | ELC | LD | Minor | Draft | 22 | - | $863,333 | $863,333 | RFA | ||||
| Phillips, Isaak | ELC | LD | Minor | Draft | 20 | - | $859,167 | $859,167 | $859,167 | RFA | |||
| Crevier, Louis | ELC | RD | Junior | Draft | 21 | - | $850,833 | $850,833 | $850,833 | RFA | |||
| Del Mastro, Ethan | ELC | LD | Minor | Draft | 19 | - | $878,333 | $878,333 | $878,333 | RFA | |||
| TOTAL | 21.3 | - | $7,027,500 | $6,980,833 | $3,458,333 | $878,333 | |||||||
| GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
| Söderblom, Arvid | ELC | G | Minor | Signed | 22 | - | $883,750 | $883,750 | RFA | ||||
| Morris, Cale | | G | Minor | Signed | 25 | - | $750,000 | ||||||
| Stauber, Jaxson | ELC | G | Minor | Signed | 23 | - | $883,750 | $883,750 | RFA | ||||
| TOTAL | 23.3 | - | $1,633,750 | $1,767,500 | $883,750 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction | |||