FORWARDS (6 - $26,900,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Backlund, Mikael "A" | M-NTC | C | NHL | Draft | 33 | 6.5 | $5,350,000 | $5,350,000 | UFA | ||||
Lucic, Milan | RSM-NTC, NMC | LW | NHL | Trade | 33 | 6.4 | $5,250,000 | UFA | |||||
Coleman, Blake | NTC | LW, RW | NHL | Signed | 30 | 5.9 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | $4,900,000 | UFA | |
Lindholm, Elias | C, RW | NHL | Trade | 27 | 5.9 | $4,850,000 | $4,850,000 | UFA | |||||
Toffoli, Tyler | RW, LW | NHL | Trade | 30 | 5.2 | $4,250,000 | $4,250,000 | UFA | |||||
Dubé, Dillon | LW, RW | NHL | Draft | 23 | 2.8 | $2,300,000 | $2,300,000 | ||||||
Mangiapane, Andrew | LW, RW | NHL | Draft | 26 | |||||||||
Tkachuk, Matthew | LW, RW | NHL | Draft | 24 | |||||||||
Carpenter, Ryan | RW, C | NHL | Trade | 31 | UFA | ||||||||
Gaudreau, Johnny | LW | NHL | Draft | 28 | UFA | ||||||||
Järnkrok, Calle | LW, C, RW | NHL | Trade | 30 | UFA | ||||||||
Lewis, Trevor | RW | NHL | Signed | 35 | UFA | ||||||||
Ritchie, Brett | RW | NHL | Signed | 28 | UFA | ||||||||
TOTAL | 29.1 | 32.6 | $26,900,000 | $21,650,000 | $4,900,000 | $4,900,000 | $4,900,000 | ||||||
DEFENSE (4 - $15,550,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hanifin, Noah | M-NTC | LD | NHL | Trade | 25 | 6.0 | $4,950,000 | $4,950,000 | UFA | ||||
Andersson, Rasmus | RD | NHL | Draft | 25 | 5.5 | $4,550,000 | $4,550,000 | $4,550,000 | $4,550,000 | UFA | |||
Tanev, Christopher | M-NTC | RD | NHL | Signed | 32 | 5.5 | $4,500,000 | $4,500,000 | UFA | ||||
Välimäki, Juuso | LD | NHL | Draft | 23 | 1.9 | $1,550,000 | RFA | ||||||
Kylington, Oliver | LD/RD | NHL | Draft | 25 | |||||||||
Gudbranson, Erik | RD | NHL | Signed | 30 | UFA | ||||||||
Stone, Michael | RD | NHL | Signed | 31 | UFA | ||||||||
Zadorov, Nikita | LD/RD | NHL | Trade | 27 | UFA | ||||||||
TOTAL | 27.3 | 18.8 | $15,550,000 | $14,000,000 | $4,550,000 | $4,550,000 | |||||||
GOALIES (2 - $6,750,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Markström, Jacob | NMC | G | NHL | Signed | 32 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | ||
Vladar, Daniel | G | NHL | Trade | 24 | 0.9 | $750,000 | |||||||
TOTAL | 28.0 | 8.2 | $6,750,000 | $6,000,000 | $6,000,000 | $6,000,000 | |||||||
INJURED RESERVE (1 - $6,375,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Monahan, Sean "A" | M-NTC | C | IR | Draft | 27 | 7.7 | $6,375,000 | UFA | |||||
TOTAL | 27.0 | 7.7 | $6,375,000 | ||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 12 | 9 | 3 | 3 | 1 | - | |||||||
STANDARD PLAYER CONTRACTS | 25 | 18 | 7 | 3 | 1 | - | |||||||
AVERAGE AGE | 28.1 | 29.6 | 31 | 32 | 34 | - | |||||||
ROSTER SIGNING BONUSES | $2,625,000 | $0 | $2,500,000 | $2,500,000 | $0 | - | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $55,575,000 | $41,650,000 | $15,450,000 | $15,450,000 | $4,900,000 | - | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $55,575,000 | $41,650,000 | $15,450,000 | $15,450,000 | $4,900,000 | $0 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $26,925,000 | $41,850,000 | $69,050,000 | $69,050,000 | $79,600,000 | $84,500,000 | |||||||
CURRENT CAP SPACE | $26,925,000 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $0 | $0 | $0 | $0 | $0 | - | |||||||
ESTIMATED SALARY EXPENDITURE | $57,570,000 | $44,680,000 | $15,760,000 | $15,450,000 | $4,900,000 | - | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $992,500 | $375,000 | $150,000 | - | - | - | |||||||
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 | |
Emilio Pettersen, Mathias | ELC | C | Minor | Draft | 22 | - | $903,333 | RFA | |||||
Pelletier, Jakob | ELC | LW | Minor | Draft | 21 | - | $863,333 | $863,333 | RFA | ||||
Zary, Connor | ELC | C | Minor | Draft | 20 | - | $863,333 | $863,333 | $863,333 | RFA | |||
Kerins, Rory | ELC | C | Junior | Draft | 20 | - | $846,667 | $846,667 | $846,667 | RFA | |||
Nikolayev, Ilya | ELC | C | Minor | Draft | 20 | - | $836,667 | $836,667 | $836,667 | RFA | |||
Klapka, Adam | ELC | RW, C | Minor | Signed | 21 | - | $832,500 | $832,500 | RFA | ||||
Duehr, Walker | ELC | RW | Minor | Signed | 24 | - | $827,500 | RFA | |||||
Phillips, Matthew | C | Minor | Draft | 24 | - | ||||||||
Pospisil, Martin | RW | Minor | Draft | 22 | - | RFA | |||||||
Ruzicka, Adam | C, RW | Minor | Draft | 23 | - | RFA | |||||||
Tuulola, Eetu | RW | Minor | Draft | 24 | - | ||||||||
Froese, Byron | C | Minor | Signed | 31 | - | UFA | |||||||
Gawdin, Glenn | C, RW | Minor | Signed | 25 | - | UFA G6 | |||||||
Kirkland, Justin | LW, RW | Minor | Signed | 25 | - | UFA G6 | |||||||
Philp, Luke | C | Minor | Signed | 26 | - | UFA G6 | |||||||
TOTAL | 23.2 | - | $5,973,333 | $4,242,500 | $2,546,667 | ||||||||
DEFENSE (4) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Mackey, Connor | LD | Minor | Signed | 25 | - | $912,500 | |||||||
Kuznetsov, Yan | ELC | LD | Junior | Draft | 20 | - | $870,000 | $870,000 | RFA | ||||
Solovyov, Ilya | ELC | LD | Minor | Draft | 21 | - | $828,333 | $828,333 | RFA | ||||
Poirier, Jérémie | ELC | LD | Junior | Draft | 19 | - | $823,333 | $823,333 | $823,333 | RFA | |||
Kinnvall, Johannes | | RD | Minor | Signed | 24 | - | |||||||
Poolman, Colton | LD | Minor | Signed | 26 | - | ||||||||
DeSimone, Nick | RD | Minor | Signed | 27 | - | UFA | |||||||
Gravel, Kevin | LD | Minor | Signed | 30 | - | UFA | |||||||
Welinski, Andy | RD | Minor | Signed | 29 | - | UFA | |||||||
TOTAL | 24.6 | - | $3,434,166 | $2,521,666 | $823,333 | ||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Wolf, Dustin | ELC | G | Minor | Draft | 21 | - | $813,333 | $813,333 | RFA | ||||
Parsons, Tyler | G | Minor | Draft | 24 | - | RFA | |||||||
Werner, Adam | | G | Minor | Signed | 25 | - | UFA G6 | ||||||
TOTAL | 23.3 | - | $813,333 | $813,333 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |