FORWARDS (8 - $37,124,417) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Aho, Sebastian | C, LW | NHL | Signed | 24 | 10.3 | $8,460,250 | $8,460,250 | UFA | |||||
Svechnikov, Andrei | LW, RW | NHL | Draft | 22 | 9.4 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | $7,750,000 | ||
Staal, Jordan "C" | NMC | C, LW | NHL | Trade | 33 | 7.3 | $6,000,000 | UFA | |||||
Teräväinen, Teuvo | M-NTC | RW, LW | NHL | Trade | 27 | 6.5 | $5,400,000 | $5,400,000 | UFA | ||||
Kotkaniemi, Jesperi | C, LW | NHL | Signed | 21 | 5.8 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | $4,820,000 | ||
Fast, Jesper | RW | NHL | Signed | 30 | 2.4 | $2,000,000 | UFA | ||||||
Martinook, Jordan "A" | RW, LW | NHL | Signed | 29 | 2.2 | $1,800,000 | $1,800,000 | UFA | |||||
Jarvis, Seth | ELC | RW | NHL | Draft | 20 | 1.1 | $894,167 | $894,167 | RFA | ||||
Lorentz, Steven | RW, C, LW | NHL | Draft | 26 | |||||||||
Necas, Martin | RW, C | NHL | Draft | 23 | RFA | ||||||||
Domi, Max | LW, C | NHL | Trade | 27 | UFA | ||||||||
Niederreiter, Nino | LW, RW | NHL | Trade | 29 | UFA | ||||||||
Stepan, Derek | C | NHL | Signed | 32 | UFA | ||||||||
Trocheck, Vincent | C, RW | NHL | Trade | 28 | UFA | ||||||||
TOTAL | 26.5 | 45.0 | $37,124,417 | $29,124,417 | $12,570,000 | $12,570,000 | $12,570,000 | $12,570,000 | |||||
DEFENSE (4 - $15,337,500) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Slavin, Jaccob "A" | M-NTC | LD | NHL | Draft | 28 | 6.4 | $5,300,000 | $5,300,000 | $5,300,000 | UFA | |||
Skjei, Brady | M-NTC | LD | NHL | Trade | 28 | 6.4 | $5,250,000 | $5,250,000 | UFA | ||||
Pesce, Brett | RD | NHL | Draft | 27 | 4.9 | $4,025,000 | $4,025,000 | UFA | |||||
Chatfield, Jalen | RD | NHL | Signed | 26 | 0.9 | $762,500 | $762,500 | UFA | |||||
Bear, Ethan | RD | NHL | Trade | 25 | |||||||||
Deangelo, Anthony | RD | NHL | Signed | 26 | |||||||||
Cole, Ian | LD/RD | NHL | Signed | 33 | UFA | ||||||||
Smith, Brendan | LD/RD, LW | NHL | Signed | 33 | UFA | ||||||||
TOTAL | 28.3 | 18.6 | $15,337,500 | $15,337,500 | $5,300,000 | ||||||||
GOALIES (2 - $6,500,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Andersen, Frederik | M-NTC | G | NHL | Signed | 32 | 5.5 | $4,500,000 | UFA | |||||
Raanta, Antti | G | NHL | Signed | 33 | 2.4 | $2,000,000 | UFA | ||||||
TOTAL | 32.5 | 7.9 | $6,500,000 | ||||||||||
LONG-TERM INJURED RESERVE (1 - $4,050,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Gardiner, Jake | M-NTC | LD | LTIR | Signed | 31 | 4.9 | $4,050,000 | UFA | |||||
TOTAL | 31.0 | 4.9 | $4,050,000 | ||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 14 | 10 | 3 | 2 | 2 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 28 | 21 | 9 | 2 | 2 | 2 | |||||||
AVERAGE AGE | 27.1 | 26.2 | 25.7 | 24.5 | 25.5 | 26.5 | |||||||
ROSTER SIGNING BONUSES | $5,342,500 | $5,250,000 | $0 | $0 | $0 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $63,011,917 | $44,461,917 | $17,870,000 | $12,570,000 | $12,570,000 | $12,570,000 | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | $112,500 | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $63,124,417 | $44,461,917 | $17,870,000 | $12,570,000 | $12,570,000 | $12,570,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $19,375,583 | $39,038,083 | $66,630,000 | $71,930,000 | $71,930,000 | $71,930,000 | |||||||
CURRENT CAP SPACE | $19,375,583 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $500,000 | $500,000 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $64,987,500 | $47,812,500 | $20,890,000 | $14,820,000 | $11,820,000 | $11,200,000 | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $915,000 | $605,000 | $147,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (10) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Drury, Jack | ELC | C | Minor | Draft | 22 | - | $925,000 | $925,000 | RFA | ||||
Bokk, Dominik | ELC | LW, RW | Loan | Trade | 22 | - | $863,333 | RFA | |||||
Suzuki, Ryan | ELC | C | Minor | Draft | 21 | - | $863,333 | $863,333 | RFA | ||||
Gunler, Noel | ELC | RW, LW | Minor | Draft | 20 | - | $862,500 | $862,500 | $862,500 | RFA | |||
Rees, Jamieson | ELC | C | Minor | Draft | 21 | - | $839,167 | $839,167 | RFA | ||||
Koivunen, Ville | ELC | RW | Loan | Draft | 19 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Pashin, Alexander | ELC | C, LW, RW | Minor | Draft | 19 | - | $826,667 | $826,667 | $826,667 | RFA | |||
Tieksola, Tuukka | ELC | RW | Loan | Draft | 21 | - | $823,333 | $823,333 | RFA | ||||
Ponomarev, Vasili | ELC | C | Minor | Draft | 20 | - | $795,000 | $795,000 | $795,000 | RFA | |||
Murray, Blake | ELC | C | Minor | Draft | 20 | - | $791,667 | $791,667 | RFA | ||||
Cotton, David | | C | Minor | Draft | 24 | - | |||||||
Mattheos, Stelio | C | Minor | Draft | 23 | - | RFA | |||||||
Leivo, Josh | RW, LW | Minor | Signed | 29 | - | UFA | |||||||
Miletic, Sam | LW, C | Minor | Signed | 25 | - | UFA G6 | |||||||
Noesen, Stefan | RW, LW | Minor | Signed | 29 | - | UFA | |||||||
Poturalski, Andrew | C | Minor | Signed | 28 | - | UFA | |||||||
Smallman, Spencer | RW | Minor | Draft | 25 | - | UFA G6 | |||||||
Smith, C.J. | LW | Minor | Signed | 27 | - | UFA | |||||||
TOTAL | 23.1 | - | $8,418,333 | $7,555,000 | $3,312,500 | ||||||||
DEFENSE (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Heimosalmi, Aleksi | ELC | RD | Loan | Draft | 19 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Seeley, Ronan | ELC | LD | Minor | Draft | 19 | - | $810,000 | $810,000 | $810,000 | RFA | |||
Fitzgerald, Cavan | LD | Minor | Signed | 25 | - | $750,000 | RFA | ||||||
Keane, Joey | RD | Minor | Trade | 22 | - | RFA | |||||||
Lajoie, Maxime | LD | Minor | Trade | 24 | - | ||||||||
Reunanen, Tarmo | LD | Minor | Trade | 24 | - | ||||||||
Sellgren, Jesper | LD | Minor | Draft | 24 | - | ||||||||
Jacobs, Josh | RD | Minor | Signed | 26 | - | UFA G6 | |||||||
TOTAL | 22.9 | - | $2,388,333 | $1,638,333 | $1,638,333 | ||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Mäkiniemi, Eetu | ELC | G | Minor | Draft | 23 | - | $867,500 | RFA | |||||
Kochetkov, Pyotr | ELC | G | Minor | Draft | 23 | - | $842,500 | RFA | |||||
Lafontaine, Jack | | G | Minor | Draft | 24 | - | |||||||
Warm, Beck | | G | Minor | Signed | 23 | - | |||||||
Lyon, Alex | G | Minor | Signed | 29 | - | UFA | |||||||
TOTAL | 24.4 | - | $1,710,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |