FORWARDS (13 - $35,568,375) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Keller, Clayton | RW, LW | NHL | Draft | 24 | 8.7 | $7,500,000 | $6,000,000 | $7,000,000 | $7,000,000 | $8,500,000 | $8,700,000 | ||
Schmaltz, Nick | C, RW | NHL | Trade | 26 | 7.1 | $4,500,000 | $7,500,000 | $8,450,000 | $8,500,000 | UFA | |||
Ladd, Andrew | M-NTC | LW | NHL | Trade | 36 | 6.7 | $4,000,000 | UFA | |||||
Crouse, Lawson | LW | NHL | Trade | 25 | 5.2 | $3,600,000 | $4,600,000 | $4,600,000 | $4,800,000 | $3,900,000 | UFA | ||
Kassian, Zack | RW | NHL | Trade | 31 | 3.9 | $3,500,000 | $2,300,000 | UFA | |||||
Ritchie, Nick | LW | NHL | Trade | 26 | 3.0 | $3,300,000 | UFA | ||||||
Boyd, Travis | C, RW | NHL | Signed | 28 | 2.1 | $1,500,000 | $2,000,000 | UFA | |||||
Fischer, Christian | RW, LW | NHL | Draft | 25 | 1.4 | $1,125,875 | |||||||
Bjugstad, Nick | C, RW | NHL | Signed | 30 | 1.1 | $900,000 | UFA | ||||||
McBain, Jack | ELC | C | NHL | Signed | 22 | 1.1 | $925,000 | RFA | |||||
Smith, Nathan | ELC | C | NHL | Trade | 23 | 1.1 | $925,000 | RFA | |||||
O'Brien, Liam | LW, C | NHL | Signed | 28 | 0.9 | $750,000 | $800,000 | UFA | |||||
Carcone, Michael | LW, C | NHL | Signed | 26 | 0.9 | $750,000 | UFA | ||||||
Hayton, Barrett | C, LW | NHL | Draft | 22 | RFA | ||||||||
TOTAL | 26.6 | 43.1 | $35,568,375 | $23,025,000 | $17,300,000 | $17,300,000 | $11,450,000 | $7,150,000 | |||||
DEFENSE (8 - $16,711,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Chychrun, Jakob | LD/RD | NHL | Draft | 24 | 5.6 | $4,000,000 | $5,400,000 | $7,000,000 | UFA | ||||
Gostisbehere, Shayne | LD | NHL | Trade | 29 | 5.5 | $3,250,000 | UFA | ||||||
Nemeth, Patrik | M-NTC | LD | NHL | Trade | 30 | 3.0 | $2,500,000 | $3,500,000 | UFA | ||||
Brown, Joshua | RD | NHL | Signed | 28 | 1.5 | $1,250,000 | $1,300,000 | UFA | |||||
Stecher, Troy | RD | NHL | Signed | 28 | 1.5 | $1,250,000 | UFA | ||||||
Mayo, Dysin | RD | NHL | Draft | 25 | 1.2 | $850,000 | $1,000,000 | $1,000,000 | UFA | ||||
Moser, Janis | ELC | LD | NHL | Draft | 22 | 1.1 | $892,500 | $925,000 | RFA | ||||
Dineen, Cam | LD | NHL | Draft | 24 | 0.9 | $750,000 | |||||||
TOTAL | 26.3 | 20.3 | $16,711,667 | $10,211,667 | $5,550,000 | ||||||||
GOALIES (1 - $2,725,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Vejmelka, Karel | G | NHL | Signed | 26 | 3.3 | $2,250,000 | $3,150,000 | $2,775,000 | UFA | ||||
TOTAL | 26.0 | 3.3 | $2,725,000 | $2,725,000 | $2,725,000 | ||||||||
INJURED RESERVE (2 - $6,141,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Little, Bryan | M-NTC | C, RW | IR | Trade | 34 | 6.4 | $4,750,000 | $3,750,000 | UFA | ||||
Timmins, Conor | RD | IR | Trade | 23 | 1.0 | $950,000 | RFA | ||||||
TOTAL | 28.5 | 7.4 | $6,141,667 | $5,291,667 | |||||||||
PROFESSIONAL TRYOUT (0) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Dronov, Grigori | | LD | PTO | 24 | PTO | ||||||||
TOTAL | 24.0 | 0.0 | |||||||||||
DEAD CAP | |||||||||||||
RETAINED SALARY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Oliver Ekman-Larsson | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 | ||||||||
TOTAL | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 | ||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 22 | 12 | 6 | 3 | 2 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 42 | 22 | 9 | 3 | 2 | 1 | |||||||
AVERAGE AGE | 26.6 | 27.4 | 27 | 28 | 28.5 | 29 | |||||||
ROSTER SIGNING BONUSES | $8,527,500 | $1,092,500 | $2,500,000 | $0 | $2,000,000 | $2,000,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $61,146,709 | $41,253,334 | $25,575,000 | $17,300,000 | $11,450,000 | $7,150,000 | |||||||
DEAD CAP HIT | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $62,136,709 | $42,243,334 | $26,565,000 | $18,290,000 | $12,440,000 | $7,150,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $20,363,291 | $41,256,666 | $57,935,000 | $66,210,000 | $72,060,000 | $77,350,000 | |||||||
CURRENT CAP SPACE | $20,363,291 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $1,732,500 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $58,073,375 | $43,032,500 | $31,057,500 | $20,300,000 | $12,400,000 | $8,700,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $1,260,000 | $1,260,000 | $960,000 | $630,000 | $630,000 | - | |||||||
NON-ROSTER SIGNING BONUSES | $812,500 | $417,500 | $95,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 2 | 2 | 2 | 2 | 2 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (11) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Geekie, Conor | ELC | C | Minor | Draft | 18 | - | $82,500 | $82,500 | $82,500 | RFA | |||
Guenther, Dylan | ELC | RW | Junior | Draft | 19 | - | $80,000 | $80,000 | $80,000 | RFA | |||
Maccelli, Matias | ELC | LW | Minor | Draft | 21 | - | $70,000 | RFA | |||||
Kelemen, Milos | ELC | RW | Minor | Signed | 23 | - | $70,000 | $70,000 | RFA | ||||
Kirk, Liam | ELC | C | Minor | Draft | 22 | - | $65,000 | $70,000 | RFA | ||||
McCartney, Ben | ELC | LW | Minor | Draft | 21 | - | $65,000 | $70,000 | RFA | ||||
McGregor, Ryan | ELC | C | Minor | Signed | 23 | - | $70,000 | RFA | |||||
Jeník, Jan | ELC | C | Minor | Draft | 21 | - | $70,000 | RFA | |||||
Dea, Jean-Sébastien | C | Minor | Signed | 28 | - | $225,000 | $225,000 | UFA | |||||
Dauphin, Laurent | C | Minor | Signed | 27 | - | $300,000 | UFA | ||||||
Imama, Bokondji | LW | Minor | Signed | 26 | - | $175,000 | |||||||
TOTAL | 22.6 | - | $9,002,499 | $5,050,833 | $1,844,167 | ||||||||
DEFENSE (5) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Crotty, Cameron | ELC | RD | Minor | Draft | 23 | - | $70,000 | RFA | |||||
Söderström, Victor | ELC | RD | Minor | Draft | 21 | - | $70,000 | $70,000 | RFA | ||||
Klok, Lukas | ELC | LD | Minor | Signed | 27 | - | $82,500 | UFA | |||||
Kolyachonok, Vladislav | ELC | LD/RD | Minor | Trade | 21 | - | $70,000 | $70,000 | RFA | ||||
Knot, Ronald | | D | Minor | Signed | 28 | - | $150,000 | UFA | |||||
TOTAL | 24.0 | - | $4,172,500 | $1,652,500 | |||||||||
GOALIES (4) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Thornton, Anson | ELC | G | Junior | Signed | 19 | - | $70,000 | $70,000 | $70,000 | RFA | |||
Tendeck, David | ELC | G | Minor | Draft | 22 | - | $70,000 | RFA | |||||
Prosvetov, Ivan | | G | Minor | Draft | 23 | - | $100,000 | RFA | |||||
Gillies, Jon | G | Minor | Signed | 28 | - | $150,000 | UFA | ||||||
TOTAL | 23.0 | - | $3,091,111 | $807,778 | $807,778 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |