FORWARDS (9 - $27,000,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Voracek, Jakub | RW, LW | NHL | Trade | 32 | 10.0 | $8,250,000 | $8,250,000 | UFA | |||||
Nyquist, Gustav "A" | RW, LW | NHL | Signed | 32 | 6.7 | $5,500,000 | UFA | ||||||
Bjorkstrand, Oliver "A" | M-NTC | RW, LW | NHL | Draft | 27 | 6.5 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | ||
Kuraly, Sean | M-NTC | C, LW | NHL | Signed | 29 | 3.0 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | |||
Robinson, Eric | LW | NHL | Signed | 26 | 1.9 | $1,600,000 | $1,600,000 | UFA | |||||
Danforth, Justin | RW, C | NHL | Signed | 29 | 1.2 | $975,000 | $975,000 | UFA | |||||
Chinakhov, Yegor | ELC | RW, LW | NHL | Draft | 21 | 1.1 | $925,000 | 10.2(c) | |||||
Johnson, Kent | ELC | C, LW | NHL | Draft | 19 | 1.1 | $925,000 | $925,000 | RFA | ||||
Sillinger, Cole | ELC | C | NHL | Draft | 19 | 1.1 | $925,000 | $925,000 | RFA | ||||
Bemström, Emil | C, RW | NHL | Draft | 22 | RFA | ||||||||
Laine, Patrik | LW, RW | NHL | Trade | 24 | |||||||||
Meyer, Carson | | RW | NHL | Draft | 24 | ||||||||
Roslovic, Jack | C, RW | NHL | Trade | 25 | |||||||||
Gaunce, Brendan | LW, C | NHL | Signed | 28 | UFA | ||||||||
TOTAL | 25.5 | 32.7 | $27,000,000 | $20,575,000 | $7,900,000 | $5,400,000 | |||||||
DEFENSE (5 - $16,254,166) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Werenski, Zachary "A" | LD | NHL | Draft | 24 | 11.6 | $9,583,333 | $9,583,333 | $9,583,333 | $9,583,333 | $9,583,333 | $9,583,333 | ||
Gavrikov, Vladislav | LD | NHL | Draft | 26 | 3.4 | $2,800,000 | UFA | ||||||
Bean, Jake | LD/RD | NHL | Trade | 23 | 2.8 | $2,333,333 | $2,333,333 | ||||||
Peeke, Andrew | RD | NHL | Draft | 24 | 1.0 | $787,500 | |||||||
Bayreuther, Gavin | LD/RD | NHL | Signed | 28 | 0.9 | $750,000 | UFA | ||||||
Blankenburg, Nick | | RD | NHL | Signed | 24 | 10.2(c) | |||||||
Boqvist, Adam | RD | NHL | Trade | 21 | RFA | ||||||||
Carlsson, Gabriel | LD | NHL | Draft | 25 | |||||||||
Kukan, Dean | LD/RD | NHL | Signed | 28 | UFA | ||||||||
TOTAL | 24.8 | 19.7 | $16,254,166 | $11,916,666 | $9,583,333 | $9,583,333 | $9,583,333 | $9,583,333 | |||||
GOALIES (2 - $6,700,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Merzlikins, Elvis | M-NTC | G | NHL | Draft | 28 | 6.5 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | |
Korpisalo, Joonas | G | NHL | Draft | 28 | 1.6 | $1,300,000 | UFA | ||||||
TOTAL | 28.0 | 8.1 | $6,700,000 | $5,400,000 | $5,400,000 | $5,400,000 | $5,400,000 | ||||||
INJURED RESERVE (2 - $5,275,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Jenner, Boone "C" | M-NTC | C, LW | IR | Draft | 28 | 4.5 | $3,750,000 | $3,750,000 | $3,750,000 | $3,750,000 | UFA | ||
Texier, Alexandre | LW, C, RW | IR | Draft | 22 | 1.8 | $1,525,000 | |||||||
Tarasov, Daniil | | G | IR | Draft | 23 | RFA | |||||||
TOTAL | 24.3 | 6.4 | $5,275,000 | $3,750,000 | $3,750,000 | $3,750,000 | |||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Alexander Wennberg | $441,667 | $891,667 | $891,667 | $891,667 | |||||||||
TOTAL | $441,667 | $891,667 | $891,667 | $891,667 | |||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 16 | 10 | 4 | 3 | 2 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 28 | 19 | 9 | 4 | 2 | 1 | |||||||
AVERAGE AGE | 25.9 | 26.6 | 29 | 29.3 | 30 | 29 | |||||||
ROSTER SIGNING BONUSES | $7,277,500 | $2,185,000 | $2,000,000 | $2,000,000 | $6,250,000 | $6,250,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $55,229,166 | $41,641,666 | $26,633,333 | $24,133,333 | $14,983,333 | $9,583,333 | |||||||
DEAD CAP HIT | $441,667 | $891,667 | $891,667 | $891,667 | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $55,670,833 | $42,533,333 | $27,525,000 | $25,025,000 | $14,983,333 | $9,583,333 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $26,829,167 | $40,966,667 | $56,975,000 | $59,475,000 | $69,516,667 | $74,916,667 | |||||||
CURRENT CAP SPACE | $26,829,167 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $2,475,000 | $2,700,000 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $55,375,000 | $45,940,000 | $29,970,000 | $24,775,000 | $11,475,000 | $7,250,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $891,667 | $891,667 | $891,667 | $891,667 | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $827,500 | $552,500 | $92,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Marchenko, Kirill | ELC | RW | Minor | Draft | 21 | - | $925,000 | $925,000 | RFA | ||||
Pyyhtiä, Mikael | ELC | C | Minor | Draft | 20 | - | $897,500 | $897,500 | $897,500 | RFA | |||
Angle, Tyler | ELC | C | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Dunne, Joshua | | C | Minor | Signed | 23 | - | |||||||
Fix-Wolansky, Trey | RW | Minor | Draft | 23 | - | RFA | |||||||
Foudy, Liam | C, LW, RW | Minor | Draft | 22 | - | RFA | |||||||
Stenlund, Kevin | RW, C | Minor | Draft | 25 | - | ||||||||
Gerbe, Nathan | LW, RW | Minor | Signed | 34 | - | UFA | |||||||
Rinaldo, Zac | LW | Minor | Signed | 31 | - | UFA | |||||||
Sikura, Tyler | C, LW | Minor | Signed | 30 | - | UFA | |||||||
TOTAL | 25.0 | - | $2,673,333 | $2,673,333 | $897,500 | ||||||||
DEFENSE (7) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Berni, Tim | ELC | LD | Minor | Draft | 22 | - | $925,000 | RFA | |||||
Bjork, Marcus | ELC | RD | Minor | Signed | 24 | - | $925,000 | RFA | |||||
Christiansen, Jacob | ELC | LD/RD | Minor | Signed | 22 | - | $925,000 | RFA | |||||
Knazko, Samuel | ELC | LD | Junior | Draft | 19 | - | $847,500 | $847,500 | $847,500 | RFA | |||
Svozil, Stanislav | ELC | LD | Junior | Draft | 19 | - | $847,500 | $847,500 | $847,500 | RFA | |||
Bjørgvik Holm, Ole Julian | ELC | LD | Junior | Draft | 20 | - | $825,000 | $825,000 | $825,000 | RFA | |||
Sweezey, Billy | | RD | Minor | Signed | 26 | - | $762,500 | $762,500 | UFA | ||||
Harrington, Scott | LD | Minor | Trade | 29 | - | UFA | |||||||
TOTAL | 22.6 | - | $6,057,500 | $3,282,500 | $2,520,000 | ||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Greaves, Jet | ELC | G | Minor | Signed | 21 | - | $758,333 | $758,333 | RFA | ||||
Bérubé, Jean-François | G | Minor | Signed | 30 | - | UFA | |||||||
Johnson, Cam | G | Minor | Signed | 27 | - | UFA | |||||||
TOTAL | 26.0 | - | $758,333 | $758,333 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |