FORWARDS (13 - $47,644,167) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Barzal, Mathew | C | NHL | Draft | 25 | 8.5 | $7,000,000 | |||||||
Lee, Anders "C" | NTC | LW, C | NHL | Signed | 31 | 8.5 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | ||
Nelson, Brock | M-NTC | C, LW | NHL | Draft | 30 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |||
Bailey, Josh "A" | RW, LW | NHL | Draft | 32 | 6.1 | $5,000,000 | $5,000,000 | UFA | |||||
Pageau, Jean-Gabriel | M-NTC | C | NHL | Trade | 29 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||
Palmieri, Kyle | NTC | RW, LW | NHL | Signed | 31 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
Beauvillier, Anthony | LW, RW | NHL | Draft | 25 | 5.0 | $4,150,000 | $4,150,000 | UFA | |||||
Cizikas, Casey | C | NHL | Signed | 31 | 3.0 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | ||
Clutterbuck, Cal "A" | RW | NHL | Trade | 34 | 2.1 | $1,750,000 | $1,750,000 | UFA | |||||
Martin, Matt | LW, RW | NHL | Signed | 33 | 1.8 | $1,500,000 | $1,500,000 | UFA | |||||
Johnston, Ross | LW | NHL | Signed | 28 | 1.3 | $1,100,000 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | |||
Wahlstrom, Oliver | ELC | RW, C | NHL | Draft | 22 | 1.1 | $894,167 | RFA | |||||
Parise, Zach | 35+ | LW | NHL | Signed | 37 | 0.9 | $750,000 | UFA | |||||
Bellows, Kieffer | LW, RW | NHL | Draft | 24 | |||||||||
TOTAL | 29.4 | 57.8 | $47,644,167 | $39,000,000 | $26,600,000 | $15,600,000 | $2,500,000 | ||||||
DEFENSE (3 - $13,350,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Pulock, Ryan | NTC | RD | NHL | Draft | 27 | 7.5 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | $6,150,000 | |
Pelech, Adam | NTC | LD | NHL | Draft | 27 | 7.0 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | $5,750,000 | |
Mayfield, Scott | RD | NHL | Draft | 29 | 1.8 | $1,450,000 | UFA | ||||||
Dobson, Noah | RD | NHL | Draft | 22 | RFA | ||||||||
Aho, Sebastian | LD | NHL | Draft | 26 | UFA G6 | ||||||||
Chara, Zdeno | LD | NHL | Signed | 45 | UFA | ||||||||
Greene, Andy | LD/RD | NHL | Signed | 39 | UFA | ||||||||
TOTAL | 30.7 | 16.2 | $13,350,000 | $11,900,000 | $11,900,000 | $11,900,000 | $11,900,000 | $11,900,000 | |||||
GOALIES (2 - $9,000,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Varlamov, Semyon | M-NTC | G | NHL | Signed | 34 | 6.1 | $5,000,000 | UFA | |||||
Sorokin, Ilya | G | NHL | Draft | 26 | 4.8 | $4,000,000 | $4,000,000 | UFA | |||||
TOTAL | 30.0 | 10.9 | $9,000,000 | $4,000,000 | |||||||||
BURIED PENALTY (1 - $250,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Pánik, Richard | RS | LW, RW | Minor | Trade | 31 | 0.3 | $250,000 | UFA | |||||
TOTAL | 31.0 | 0.3 | $250,000 | ||||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Rick DiPietro | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
TOTAL | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 18 | 13 | 8 | 6 | 3 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 30 | 18 | 10 | 6 | 3 | 2 | |||||||
AVERAGE AGE | 29.5 | 30.5 | 31.3 | 31.8 | 32.3 | 32 | |||||||
ROSTER SIGNING BONUSES | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $70,244,167 | $54,900,000 | $38,500,000 | $27,500,000 | $14,400,000 | $11,900,000 | |||||||
DEAD CAP HIT | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
CARRYOVER BONUS OVERAGES | $245,796 | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $70,489,963 | $54,900,000 | $38,500,000 | $27,500,000 | $14,400,000 | $11,900,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $12,010,037 | $28,600,000 | $46,000,000 | $57,000,000 | $70,100,000 | $72,600,000 | |||||||
CURRENT CAP SPACE | $12,010,037 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $1,287,500 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $71,312,500 | $54,820,000 | $34,510,000 | $23,500,000 | $14,400,000 | $11,900,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | |||||||
NON-ROSTER SIGNING BONUSES | $560,000 | $347,500 | $92,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (9) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Pánik, Richard | RS | LW, RW | Minor | Trade | 31 | - | $1,375,000 | UFA | |||||
Holmström, Simon | ELC | RW | Minor | Draft | 21 | - | $863,333 | $863,333 | RFA | ||||
Dufour, William | ELC | RW | Minor | Draft | 20 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Iskhakov, Ruslan | ELC | C | Minor | Draft | 21 | - | $855,000 | $855,000 | RFA | ||||
Räty, Aatu | ELC | C | Minor | Draft | 19 | - | $836,667 | $836,667 | $836,667 | RFA | |||
Newkirk, Reece | ELC | C | Minor | Draft | 21 | - | $828,333 | $828,333 | RFA | ||||
Jenkins, Blade | ELC | LW | Minor | Draft | 21 | - | $803,333 | RFA | |||||
Adams, Collin | ELC | LW | Minor | Draft | 24 | - | $800,000 | RFA | |||||
Bardreau, Cole | C | Minor | Signed | 28 | - | $750,000 | UFA | ||||||
Dal Colle, Michael | LW | Minor | Signed | 26 | - | ||||||||
Durandeau, Arnaud | LW | Minor | Draft | 23 | - | RFA | |||||||
Koivula, Otto | LW, RW, C | Minor | Draft | 23 | - | ||||||||
Andreoff, Andy | LW, C | Minor | Signed | 31 | - | UFA | |||||||
Czarnik, Austin | C, RW | Minor | Waivers claim | 29 | - | UFA | |||||||
TOTAL | 24.1 | - | $7,970,833 | $4,242,500 | $1,695,834 | ||||||||
DEFENSE (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Bolduc, Samuel | ELC | LD | Minor | Draft | 21 | - | $842,500 | RFA | |||||
Wilde, Bode | ELC | RD | Loan | Draft | 22 | - | $764,167 | RFA | |||||
Salo, Robin | | LD | Minor | Draft | 23 | - | |||||||
Wotherspoon, Parker | LD | Minor | Draft | 24 | - | ||||||||
Hickey, Thomas | LD | Minor | Signed | 33 | - | UFA | |||||||
Hutton, Grant | RD | Minor | Signed | 26 | - | UFA G6 | |||||||
LaDue, Paul | RD | Minor | Signed | 29 | - | UFA | |||||||
Vande Sompel, Mitch | LD | Minor | Draft | 25 | - | UFA G6 | |||||||
TOTAL | 25.4 | - | $1,606,667 | ||||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Skarek, Jakub | ELC | G | Minor | Draft | 22 | - | $764,167 | RFA | |||||
Appleby, Ken | G | Minor | Signed | 27 | - | UFA | |||||||
Schneider, Cory | G | Minor | Signed | 36 | - | UFA | |||||||
TOTAL | 28.3 | - | $764,167 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |