FORWARDS (9 - $29,951,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kopitar, Anze "C" | M-NTC | C | NHL | Draft | 34 | 12.1 | $10,000,000 | $10,000,000 | UFA | ||||
Danault, Phillip | NMC | C | NHL | Signed | 29 | 6.7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | |
Arvidsson, Viktor | RW, LW | NHL | Trade | 29 | 5.2 | $4,250,000 | $4,250,000 | UFA | |||||
Iafallo, Alex | LW, C | NHL | Signed | 28 | 4.8 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | ||||
Moore, Trevor | RW, LW | NHL | Trade | 27 | 2.3 | $1,875,000 | UFA | ||||||
Lizotte, Blake | C | NHL | Signed | 24 | 2.0 | $1,675,000 | $1,675,000 | ||||||
Byfield, Quinton | ELC | C | NHL | Draft | 19 | 1.1 | $894,167 | $894,167 | RFA | ||||
Kaliyev, Arthur | ELC | RW, LW | NHL | Draft | 21 | 1.1 | $894,167 | $894,167 | RFA | ||||
Kupari, Rasmus | ELC | C, LW, RW | NHL | Draft | 22 | 1.0 | $863,333 | RFA | |||||
Andersson, Lias | C, LW | NHL | Trade | 23 | |||||||||
Grundström, Carl | LW | NHL | Trade | 24 | |||||||||
Kempe, Adrian | LW, RW | NHL | Draft | 25 | |||||||||
Lemieux, Brendan | LW, RW | NHL | Trade | 26 | |||||||||
Vilardi, Gabriel | C | NHL | Draft | 22 | RFA | ||||||||
Athanasiou, Andreas | LW, RW | NHL | Signed | 27 | UFA | ||||||||
TOTAL | 25.3 | 36.3 | $29,951,667 | $27,213,334 | $9,500,000 | $5,500,000 | $5,500,000 | ||||||
DEFENSE (4 - $5,626,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Roy, Matt | RD | NHL | Draft | 27 | 3.8 | $3,150,000 | $3,150,000 | UFA | |||||
Björnfot, Tobias | ELC | LD | NHL | Draft | 21 | 1.1 | $894,167 | RFA | |||||
Spence, Jordan | ELC | RD | NHL | Draft | 21 | 1.0 | $820,000 | $820,000 | RFA | ||||
Moverare, Jacob | LD | NHL | Draft | 23 | 0.9 | $762,500 | $762,500 | ||||||
Anderson, Michael | LD | NHL | Draft | 23 | RFA | ||||||||
Durzi, Sean | RD | NHL | Trade | 23 | RFA | ||||||||
Edler, Alexander | LD | NHL | Signed | 36 | UFA | ||||||||
Määttä, Olli | LD | NHL | Trade | 27 | UFA | ||||||||
Stecher, Troy | RD | NHL | Trade | 28 | UFA | ||||||||
TOTAL | 25.4 | 6.8 | $5,626,667 | $4,732,500 | |||||||||
GOALIES (2 - $10,800,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Quick, Jonathan | G | NHL | Draft | 36 | 7.0 | $5,800,000 | UFA | ||||||
Petersen, Cal | M-NTC | G | NHL | Signed | 27 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
TOTAL | 31.5 | 13.1 | $10,800,000 | $5,000,000 | $5,000,000 | ||||||||
INJURED RESERVE (2 - $13,650,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Doughty, Drew "A" | NMC | RD | IR | Draft | 32 | 13.3 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | |
Walker, Sean | RD | IR | Signed | 27 | 3.2 | $2,650,000 | $2,650,000 | UFA | |||||
TOTAL | 29.5 | 16.5 | $13,650,000 | $13,650,000 | $11,000,000 | $11,000,000 | $11,000,000 | ||||||
BURIED PENALTY (1 - $8,333) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Wagner, Austin | RW, LW | Minor | Draft | 25 | 0.0 | $8,333 | |||||||
TOTAL | 25.0 | 0.0 | $8,333 | ||||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Dion Phaneuf | $1,062,500 | ||||||||||||
TOTAL | $1,062,500 | ||||||||||||
TERMINATED PENALTY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Mike Richards | $900,000 | $700,000 | $700,000 | $600,000 | $600,000 | $600,000 | |||||||
TOTAL | $900,000 | $700,000 | $700,000 | $600,000 | $600,000 | $600,000 | |||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 15 | 11 | 3 | 1 | 1 | - | |||||||
STANDARD PLAYER CONTRACTS | 33 | 22 | 10 | 2 | 2 | - | |||||||
AVERAGE AGE | 25.9 | 26.6 | 30 | 32 | 33 | - | |||||||
ROSTER SIGNING BONUSES | $10,527,500 | $7,000,000 | $3,000,000 | $1,000,000 | $1,000,000 | - | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $60,036,667 | $50,595,834 | $25,500,000 | $16,500,000 | $16,500,000 | - | |||||||
DEAD CAP HIT | $1,962,500 | $700,000 | $700,000 | $600,000 | $600,000 | $600,000 | |||||||
CARRYOVER BONUS OVERAGES | $637,500 | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $62,636,667 | $51,295,834 | $26,200,000 | $17,100,000 | $17,100,000 | $600,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $19,863,333 | $32,204,166 | $58,300,000 | $67,400,000 | $67,400,000 | $83,900,000 | |||||||
CURRENT CAP SPACE | $19,863,333 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $3,495,000 | $2,945,000 | $0 | $0 | $0 | - | |||||||
ESTIMATED SALARY EXPENDITURE | $56,942,500 | $52,225,000 | $27,920,000 | $16,750,000 | $15,250,000 | - | |||||||
DEAD CAP SALARY EXPENDITURE | $1,062,500 | $0 | $0 | $0 | $0 | $0 | |||||||
NON-ROSTER SIGNING BONUSES | $1,090,000 | $635,000 | $185,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (12) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Wagner, Austin | RW, LW | Minor | Draft | 25 | - | $1,133,333 | |||||||
Madden, Tyler | ELC | C | Minor | Trade | 22 | - | $925,000 | RFA | |||||
Turcotte, Alex | ELC | C | Minor | Draft | 21 | - | $894,167 | $894,167 | RFA | ||||
Lee, Andre | ELC | LW, C | Minor | Draft | 21 | - | $883,750 | $883,750 | RFA | ||||
Pinelli, Francesco | ELC | C | Minor | Draft | 19 | - | $867,500 | $867,500 | $867,500 | RFA | |||
Ward, Taylor | ELC | RW | Minor | Signed | 24 | - | $842,500 | RFA | |||||
Helenius, Samuel | ELC | C | Minor | Draft | 19 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Chromiak, Martin | ELC | RW | Junior | Draft | 19 | - | $820,000 | $820,000 | $820,000 | RFA | |||
Fagemo, Samuel | ELC | LW, RW | Minor | Draft | 22 | - | $795,000 | RFA | |||||
Thomas, Akil | ELC | C | Minor | Draft | 22 | - | $795,000 | RFA | |||||
Tynan, T.J. | C | Minor | Signed | 30 | - | $787,500 | $787,500 | UFA | |||||
Dudas, Aidan | ELC | LW | Minor | Draft | 22 | - | $786,667 | RFA | |||||
Anderson-Dolan, Jaret | C | Minor | Draft | 22 | - | RFA | |||||||
Södergran, Johan | C | Loan | Draft | 22 | - | RFA | |||||||
Tkachev, Vladimir | LW, RW | Minor | Signed | 26 | - | ||||||||
Frk, Martin | RW | Minor | Signed | 28 | - | UFA | |||||||
TOTAL | 22.8 | - | $10,358,750 | $5,081,250 | $2,515,833 | ||||||||
DEFENSE (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Clarke, Brandt | ELC | RD | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Nousiainen, Kim | ELC | LD | Minor | Draft | 21 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Grans, Helge | ELC | RD | Minor | Draft | 20 | - | $847,500 | $847,500 | $847,500 | RFA | |||
Allard, Frédéric | RD | Minor | Trade | 24 | - | ||||||||
Nogier, Nelson | RD | Minor | Trade | 26 | - | UFA G6 | |||||||
Strand, Austin | RD | Minor | Signed | 25 | - | UFA G6 | |||||||
Wolanin, Christian | LD | Minor | Waivers claim | 27 | - | UFA | |||||||
TOTAL | 23.1 | - | $2,600,834 | $2,600,834 | $2,600,834 | ||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hrenak, David | ELC | G | Minor | Draft | 24 | - | $842,500 | RFA | |||||
Ingham, Jacob | ELC | G | Minor | Draft | 22 | - | $818,333 | RFA | |||||
Villalta, Matt | | G | Minor | Draft | 23 | - | RFA | ||||||
Sparks, Garret | G | Minor | Signed | 29 | - | UFA | |||||||
TOTAL | 24.5 | - | $1,660,833 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |