FORWARDS (9 - $29,669,167) | 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 | 23 | 8.8 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 | UFA | ||
Tatar, Tomas | LW, RW | NHL | Signed | 31 | 5.5 | $4,500,000 | UFA | ||||||
Johnsson, Andreas | M-NTC | LW, RW | NHL | Trade | 27 | 4.1 | $3,400,000 | UFA | |||||
Sharangovich, Yegor | LW, RW, C | NHL | Draft | 24 | 2.4 | $2,000,000 | |||||||
Kuokkanen, Janne | LW, C | NHL | Trade | 24 | 2.2 | $1,825,000 | |||||||
Mcleod, Michael | C | NHL | Draft | 24 | 1.2 | $975,000 | |||||||
Mercer, Dawson | ELC | C, RW | NHL | Draft | 20 | 1.1 | $894,167 | $894,167 | RFA | ||||
Bastian, Nathan | RW, C | NHL | Waivers claim | 24 | 1.0 | $825,000 | |||||||
Boqvist, Jesper | C, LW, RW | NHL | Draft | 23 | RFA | ||||||||
Bratt, Jesper | RW, LW | NHL | Draft | 23 | |||||||||
Wood, Miles "A" | LW | NHL | Draft | 26 | |||||||||
Zacha, Pavel | LW, C | NHL | Draft | 25 | |||||||||
Geertsen, Mason | LW, LD | NHL | Waivers claim | 27 | UFA | ||||||||
Vesey, Jimmy | LW, RW | NHL | Signed | 29 | UFA | ||||||||
TOTAL | 24.7 | 36.0 | $29,669,167 | $16,144,167 | $15,250,000 | $15,250,000 | $15,250,000 | $8,000,000 | |||||
DEFENSE (5 - $18,321,666) | 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 | 27 | 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 | |||||||
Smith, Ty | ELC | LD/RD | NHL | Draft | 22 | 1.0 | $863,333 | RFA | |||||
Subban, P.K. "A" | RD | NHL | Trade | 33 | UFA | ||||||||
White, Colton | LD | NHL | Draft | 25 | UFA G6 | ||||||||
TOTAL | 26.9 | 22.2 | $18,321,666 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |||||
GOALIES (1 - $2,800,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Blackwood, Mackenzie | G | NHL | Draft | 25 | 3.4 | $2,800,000 | |||||||
Gillies, Jon | G | NHL | Trade | 28 | UFA | ||||||||
Hammond, Andrew | G | NHL | Trade | 34 | UFA | ||||||||
TOTAL | 29.0 | 3.4 | $2,800,000 | ||||||||||
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 | G | IR | Signed | 33 | 5.0 | $4,125,000 | UFA | ||||||
TOTAL | 33.0 | 5.0 | $4,125,000 | ||||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Cory Schneider | $2,000,000 | $2,000,000 | |||||||||||
TOTAL | $2,000,000 | $2,000,000 | |||||||||||
RECAPTURE PENALTY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Ilya Kovalchuk | $250,000 | $250,000 | $250,000 | ||||||||||
TOTAL | $250,000 | $250,000 | $250,000 | ||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 15 | 4 | 3 | 3 | 3 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 33 | 15 | 7 | 3 | 3 | 2 | |||||||
AVERAGE AGE | 24.9 | 24.3 | 26.3 | 27.3 | 28.3 | 30 | |||||||
ROSTER SIGNING BONUSES | $9,092,500 | $2,000,000 | $2,600,000 | $10,550,000 | $7,400,000 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $54,915,833 | $25,144,167 | $24,250,000 | $24,250,000 | $24,250,000 | $17,000,000 | |||||||
DEAD CAP HIT | $2,250,000 | $2,250,000 | $250,000 | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $57,165,833 | $27,394,167 | $24,500,000 | $24,250,000 | $24,250,000 | $17,000,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $25,334,167 | $56,105,833 | $60,000,000 | $60,250,000 | $60,250,000 | $67,500,000 | |||||||
CURRENT CAP SPACE | $25,334,167 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $800,000 | $400,000 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $56,242,500 | $30,512,500 | $29,170,000 | $28,050,000 | $24,900,000 | $12,750,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $2,000,000 | $2,000,000 | $0 | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $1,017,500 | $832,500 | $92,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (7) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Halonen, Brian | ELC | LW, RW | Minor | Signed | 23 | - | $925,000 | $925,000 | RFA | ||||
Holtz, Alexander | ELC | RW, LW | Minor | Draft | 20 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Stillman, Chase | ELC | RW | Minor | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Foote, Nolan | ELC | LW | Minor | Trade | 21 | - | $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 | RFA | |||||
Gambardella, Joseph | LW | Minor | Signed | 28 | - | $750,000 | UFA | ||||||
Thompson, Tyce | | RW | Minor | Draft | 22 | - | |||||||
Zetterlund, Fabian | C, RW | Minor | Draft | 22 | - | RFA | |||||||
De Leo, Chase | C, LW, RW | Minor | Signed | 26 | - | UFA G6 | |||||||
Flynn, Brian | RW | Minor | Signed | 33 | - | UFA | |||||||
Gauthier, Frédérik | C | Minor | Signed | 27 | - | UFA | |||||||
Greer, AJ | LW | Minor | Trade | 25 | - | UFA G6 | |||||||
TOTAL | 23.8 | - | $6,020,000 | $4,427,500 | $1,788,334 | ||||||||
DEFENSE (8) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Walsh, Reilly | ELC | RD | Minor | Draft | 23 | - | $925,000 | RFA | |||||
Mukhamadullin, Shakir | ELC | RD | Minor | Draft | 20 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Vilén, Topias | ELC | LD | Minor | Draft | 19 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Vukojevic, Michael | ELC | LD | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Bahl, Kevin | ELC | LD | Minor | Trade | 22 | - | $795,000 | RFA | |||||
Okhotiuk, Nikita | ELC | LD | Minor | Draft | 21 | - | $789,167 | $789,167 | RFA | ||||
Russo, Robbie | RD | Minor | Signed | 29 | - | $750,000 | UFA | ||||||
Groleau, Jérémy | ELC | LD | Minor | Signed | 22 | - | $746,667 | RFA | |||||
TOTAL | 22.1 | - | $6,610,001 | $3,393,334 | $1,753,334 | ||||||||
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 | 21 | - | $850,833 | $850,833 | RFA | ||||
Schmid, Akira | ELC | G | Minor | Draft | 22 | - | $850,833 | $850,833 | RFA | ||||
TOTAL | 21.5 | - | $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 |