LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $4,125,000 |
Usage | -$3,142,500 | $2,082,500 |
Remaining | $3,142,500 | $2,042,500 |
RECALLS & REASSIGNMENTS | |
---|---|
Minors | |
Minors | |
NHL | |
Minors | |
Emerg. Loan | |
Minors | |
Minors | |
Minors | |
Minors | |
NHL | |
All |
INJURIES | |
---|---|
Upper Body (Day to day) - Jan. 22 | |
Cleared - Jan. 19 | |
Upper Body (Day to day) - Jan. 18 | |
Cleared - Jan. 5 | |
Cleared - Jan. 1 | |
Lower Body (Wk to wk) - Dec. 27 | |
Upper Body (Wk to wk) - Dec. 23 | |
Undisclosed (Day to day) - Dec. 23 | |
Upper Body (Unk) - Dec. 21 | |
Cleared - Dec. 13 | |
All |
FORWARDS (14 - $43,987,459) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hughes, Jack | C | NHL | Draft | 21 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | ||
Hischier, Nico "C" | C | NHL | Draft | 24 | 8.8 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | ||
Palat, Ondrej | NMC | LW, RW | NHL | Signed | 31 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |
Bratt, Jesper | RW, LW | NHL | Draft | 24 | 6.6 | $5,450,000 | |||||||
Tatar, Tomas | LW, RW | NHL | Signed | 32 | 5.5 | $4,500,000 | UFA | ||||||
Wood, Miles "A" | LW | NHL | Draft | 27 | 3.9 | $3,200,000 | UFA | ||||||
Haula, Erik | LW, C | NHL | Trade | 31 | 2.9 | $2,375,000 | UFA | ||||||
Sharangovich, Yegor | LW, RW, C | NHL | Draft | 24 | 2.4 | $2,000,000 | |||||||
Mcleod, Michael | C | NHL | Draft | 24 | 1.2 | $975,000 | |||||||
Holtz, Alexander | ELC | RW, LW | NHL | Draft | 21 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | |||
Mercer, Dawson | ELC | RW, C | NHL | Draft | 21 | 1.1 | $894,167 | $894,167 | RFA | ||||
Boqvist, Jesper | C, LW, RW | NHL | Draft | 24 | 1.1 | $874,125 | |||||||
Bastian, Nathan | RW, C | NHL | Waivers claim | 25 | 1.0 | $825,000 | |||||||
Zetterlund, Fabian | RW | NHL | Draft | 23 | 0.9 | $750,000 | |||||||
TOTAL | 25.1 | 53.3 | $43,987,459 | $23,038,334 | $22,144,167 | $21,250,000 | $21,250,000 | $8,000,000 | |||||
DEFENSE (6 - $19,353,333) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hamilton, Dougie | NMC | RD | NHL | Signed | 29 | 10.9 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |
Severson, Damon "A" | RD | NHL | Draft | 28 | 5.1 | $4,166,666 | UFA | ||||||
Graves, Ryan | LD | NHL | Trade | 27 | 3.8 | $3,166,667 | UFA | ||||||
Siegenthaler, Jonas | LD | NHL | Trade | 25 | 1.4 | $1,125,000 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | |||
Smith, Brendan | LD/RD | NHL | Signed | 33 | 1.3 | $1,100,000 | $1,100,000 | UFA | |||||
Bahl, Kevin | ELC | LD | NHL | Trade | 22 | 1.0 | $795,000 | RFA | |||||
TOTAL | 27.3 | 23.5 | $19,353,333 | $13,500,000 | $12,400,000 | $12,400,000 | $12,400,000 | $12,400,000 | |||||
GOALIES (2 - $6,200,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Vanecek, Vitek | G | NHL | Trade | 27 | 4.1 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | ||||
Blackwood, Mackenzie | G | NHL | Draft | 26 | 3.4 | $2,800,000 | |||||||
TOTAL | 26.5 | 7.5 | $6,200,000 | $3,400,000 | $3,400,000 | ||||||||
INJURED RESERVE (1 - $4,400,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Marino, John | RD | IR | Trade | 25 | 5.3 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | UFA | ||
TOTAL | 25.0 | 5.3 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | $4,400,000 | ||||||
LONG-TERM INJURED RESERVE (1 - $4,125,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Bernier, Jonathan Salary Relief: $4,125,000 P.Bonus Relief: $0 | G | LTIR | Signed | 34 | 5.0 | $4,125,000 | UFA | ||||||
TOTAL | 34.0 | 5.0 | $4,125,000 | ||||||||||
BURIED PENALTY (1 - $2,275,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Johnsson, Andreas | M-NTC | LW, RW | Minor | Trade | 28 | 2.8 | $2,275,000 | UFA | |||||
TOTAL | 28.0 | 2.8 | $2,275,000 | ||||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (2) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Schneider, Cory | $2,000,000 | $2,000,000 | |||||||||||
Kuokkanen, Janne | $200,000 | $325,000 | |||||||||||
TOTAL | $2,200,000 | $2,325,000 | |||||||||||
RECAPTURE PENALTY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Kovalchuk, Ilya | $250,000 | $250,000 | $250,000 | ||||||||||
TOTAL | $250,000 | $250,000 | $250,000 | ||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 22 | 9 | 7 | 5 | 5 | 3 | |||||||
STANDARD PLAYER CONTRACTS | 44 | 23 | 12 | 6 | 6 | 3 | |||||||
AVERAGE AGE | 25.9 | 26.8 | 27.4 | 29 | 30 | 30 | |||||||
ROSTER SIGNING BONUSES | $15,835,000 | $6,912,500 | $5,780,000 | $11,550,000 | $7,400,000 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $80,340,792 | $44,338,334 | $42,344,167 | $38,050,000 | $38,050,000 | $20,400,000 | |||||||
DEAD CAP HIT | $2,450,000 | $2,575,000 | $250,000 | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $83,490,887 | $46,913,334 | $42,594,167 | $38,050,000 | $38,050,000 | $20,400,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $87,500,000 | $92,000,000 | $92,000,000 | $92,000,000 | |||||||
PROJECTED CAP SPACE | $0 | $36,586,666 | $44,905,833 | $53,950,000 | $53,950,000 | $71,600,000 | |||||||
CURRENT CAP SPACE | $2,042,500 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $1,332,500 | $1,250,000 | $850,000 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $86,874,125 | $55,522,500 | $49,545,000 | $41,500,000 | $37,300,000 | $15,300,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $2,325,000 | $2,325,000 | $0 | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $2,770,000 | $835,000 | $187,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (11) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Johnsson, Andreas | M-NTC | LW, RW | Minor | Trade | 28 | - | $3,400,000 | UFA | |||||
Halonen, Brian | ELC | LW, RW | Minor | Signed | 24 | - | $925,000 | $925,000 | RFA | ||||
Stillman, Chase | ELC | RW | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Foote, Nolan | ELC | LW | Minor | Trade | 22 | - | $863,333 | $863,333 | RFA | ||||
Clarke, Graeme | ELC | RW, C | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Talvitie, Aarne | ELC | C | Minor | Draft | 23 | - | $842,500 | ||||||
Thompson, Tyce | | RW | Minor | Draft | 23 | - | $762,500 | $762,500 | |||||
Gambardella, Joseph | LW | Minor | Signed | 29 | - | $750,000 | UFA | ||||||
Dugan, Jack | | LW | Minor | Signed | 24 | - | $750,000 | ||||||
Geertsen, Mason | LW, LD | Minor | Signed | 27 | - | $750,000 | UFA | ||||||
Pinho, Brian | C, RW | Minor | Signed | 27 | - | $750,000 | UFA | ||||||
TOTAL | 24.3 | - | $11,538,333 | $4,295,833 | $894,167 | ||||||||
DEFENSE (9) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Nemec, Simon | ELC | RD | Minor | Draft | 18 | - | $950,000 | $950,000 | $950,000 | RFA | |||
Walsh, Reilly | ELC | RD | Minor | Draft | 23 | - | $925,000 | ||||||
Mukhamadullin, Shakir | ELC | RD | Loan | Draft | 21 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Vilén, Topias | ELC | LD | Loan | Draft | 19 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Vukojevic, Michael | ELC | LD | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Okhotiuk, Nikita | ELC | LD | Minor | Draft | 22 | - | $789,167 | $789,167 | RFA | ||||
Wotherspoon, Tyler | LD | Minor | Signed | 29 | - | $762,500 | $762,500 | UFA | |||||
Russo, Robbie | RD | Minor | Signed | 29 | - | $750,000 | UFA | ||||||
Groleau, Jérémy | ELC | LD | Minor | Signed | 23 | - | $746,667 | RFA | |||||
TOTAL | 22.8 | - | $7,527,501 | $5,105,834 | $2,703,334 | ||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Daws, Nico | ELC | G | Minor | Draft | 22 | - | $850,833 | $850,833 | RFA | ||||
Schmid, Akira | ELC | G | Minor | Draft | 22 | - | $850,833 | $850,833 | RFA | ||||
TOTAL | 22.0 | - | $1,701,666 | $1,701,666 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |