FORWARDS (11 - $41,900,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
O'Reilly, Ryan "C" | C | NHL | Trade | 31 | 9.1 | $7,500,000 | UFA | ||||||
Tarasenko, Vladimir "A" | NTC | RW | NHL | Draft | 30 | 9.1 | $7,500,000 | UFA | |||||
Schenn, Brayden "A" | NTC | C, LW | NHL | Trade | 30 | 7.9 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | |
Buchnevich, Pavel | M-NTC | RW, LW | NHL | Trade | 27 | 7.0 | $5,800,000 | $5,800,000 | $5,800,000 | UFA | |||
Saad, Brandon | NTC | LW, RW | NHL | Signed | 29 | 5.5 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | ||
Kyrou, Jordan | RW | NHL | Draft | 24 | 3.4 | $2,800,000 | |||||||
Thomas, Robert | C, RW | NHL | Draft | 22 | 3.4 | $2,800,000 | |||||||
Barbashev, Ivan | C, LW | NHL | Draft | 26 | 2.7 | $2,250,000 | UFA | ||||||
Walker, Nathan | LW | NHL | Signed | 28 | 0.9 | $750,000 | UFA | ||||||
Brown, Logan | C, LW | NHL | Trade | 24 | 0.9 | $750,000 | |||||||
Toropchenko, Alexei | C, RW | NHL | Draft | 22 | 0.9 | $750,000 | RFA | ||||||
Bozak, Tyler | C, RW | NHL | Signed | 36 | UFA | ||||||||
Perron, David | RW, LW | NHL | Signed | 33 | UFA | ||||||||
TOTAL | 27.8 | 50.8 | $41,900,000 | $16,800,000 | $16,800,000 | $11,000,000 | $6,500,000 | $6,500,000 | |||||
DEFENSE (5 - $23,725,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Faulk, Justin | NTC | RD | NHL | Trade | 30 | 7.9 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
Krug, Torey | NTC | LD | NHL | Signed | 31 | 7.9 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA | |
Parayko, Colton "A" | NTC | RD | NHL | Draft | 29 | 7.9 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | |
Scandella, Marco | M-NTC | LD | NHL | Trade | 32 | 4.0 | $3,275,000 | $3,275,000 | UFA | ||||
Bortuzzo, Robert | RD | NHL | Trade | 33 | 1.2 | $950,000 | $950,000 | UFA | |||||
Mikkola, Niko | LD | NHL | Draft | 26 | |||||||||
Perunovich, Scott | | LD | NHL | Draft | 23 | RFA | |||||||
Leddy, Nick | LD | NHL | Trade | 31 | UFA | ||||||||
Rosén, Calle | LD | NHL | Signed | 28 | UFA | ||||||||
TOTAL | 29.2 | 28.8 | $23,725,000 | $23,725,000 | $19,500,000 | $19,500,000 | $19,500,000 | $6,500,000 | |||||
GOALIES (1 - $6,000,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Binnington, Jordan | NTC | G | NHL | Draft | 28 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |
Husso, Ville | G | NHL | Draft | 27 | UFA | ||||||||
TOTAL | 27.5 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | ||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 17 | 9 | 7 | 6 | 5 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 32 | 19 | 12 | 6 | 5 | 2 | |||||||
AVERAGE AGE | 28 | 30.9 | 31.1 | 32.5 | 33.6 | 34.5 | |||||||
ROSTER SIGNING BONUSES | $5,000,000 | $0 | $0 | $0 | $0 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $71,625,000 | $46,525,000 | $42,300,000 | $36,500,000 | $32,000,000 | $13,000,000 | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | $1,100,000 | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $72,725,000 | $46,525,000 | $42,300,000 | $36,500,000 | $32,000,000 | $13,000,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $9,775,000 | $36,975,000 | $42,200,000 | $48,000,000 | $52,500,000 | $71,500,000 | |||||||
CURRENT CAP SPACE | $9,775,000 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $71,705,000 | $57,255,000 | $47,815,000 | $35,625,000 | $25,650,000 | $8,800,000 | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $827,500 | $612,500 | $155,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (8) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Bolduc, Zachary | ELC | C | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Washkurak, Keean | ELC | C | Minor | Draft | 20 | - | $862,500 | $862,500 | RFA | ||||
Neighbours, Jake | ELC | LW | Junior | Draft | 20 | - | $835,833 | $835,833 | $835,833 | RFA | |||
Dickinson, Tanner | ELC | C | Junior | Draft | 20 | - | $826,667 | $826,667 | $826,667 | RFA | |||
Alexandrov, Nikita | ELC | C | Minor | Draft | 21 | - | $816,667 | $816,667 | RFA | ||||
Laferrière, Mathias | ELC | C | Minor | Draft | 21 | - | $786,667 | RFA | |||||
Peca, Matthew | LW, C | Minor | Signed | 29 | - | $762,500 | $762,500 | UFA | |||||
Witkowski, Luke | RW, RD | Minor | Trade | 32 | - | $750,000 | UFA | ||||||
Bitten, Will | RW, C | Minor | Trade | 23 | - | ||||||||
Kaspick, Tanner | C | Minor | Draft | 24 | - | ||||||||
Kostin, Klim | RW, LW | Minor | Draft | 23 | - | RFA | |||||||
McGing, Hugh | | LW, C | Minor | Draft | 23 | - | |||||||
Todd, Nathan | C | Minor | Signed | 26 | - | ||||||||
Anas, Sam | C | Minor | Signed | 28 | - | UFA | |||||||
Joshua, Dakota | C | Minor | Trade | 26 | - | UFA G6 | |||||||
MacEachern, Mackenzie | LW, RW | Minor | Draft | 28 | - | UFA | |||||||
Neal, James | RW, LW | Minor | Signed | 34 | - | UFA | |||||||
TOTAL | 24.5 | - | $6,535,001 | $4,998,334 | $2,556,667 | ||||||||
DEFENSE (4) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kessel, Matthew | ELC | RD | Minor | Draft | 21 | - | $883,750 | $883,750 | RFA | ||||
Tucker, Tyler | ELC | LD | Minor | Draft | 22 | - | $808,333 | RFA | |||||
Lyle, Brady | ELC | RD | Minor | Trade | 22 | - | $800,000 | RFA | |||||
Santini, Steven | RD | Minor | Trade | 27 | - | $750,000 | UFA | ||||||
Cross, Tommy | LD | Minor | Signed | 32 | - | UFA | |||||||
TOTAL | 24.8 | - | $3,242,083 | $883,750 | |||||||||
GOALIES (4) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Ellis, Colten | ELC | G | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Zherenko, Vadim | ELC | G | Minor | Draft | 21 | - | $846,667 | $846,667 | $846,667 | RFA | |||
Cranley, Will | ELC | G | Minor | Draft | 20 | - | $841,667 | $841,667 | $841,667 | RFA | |||
Hofer, Joel | ELC | G | Minor | Draft | 21 | - | $795,000 | RFA | |||||
Lindgren, Charlie | G | Minor | Signed | 28 | - | UFA | |||||||
TOTAL | 22.2 | - | $3,334,167 | $2,539,167 | $1,688,334 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |