FORWARDS (7 - $30,464,166) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Eberle, Jordan "A" | M-NTC | RW | NHL | Expansion | 32 | 6.7 | $5,500,000 | $5,500,000 | UFA | ||||
Schwartz, Jaden "A" | NMC | LW | NHL | Signed | 29 | 6.7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | ||
Gourde, Yanni "A" | M-NTC | C, LW, RW | NHL | Expansion | 30 | 6.3 | $5,166,666 | $5,166,666 | $5,166,666 | UFA | |||
McCann, Jared | C, LW | NHL | Expansion | 25 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||
Wennberg, Alexander | M-NTC | C | NHL | Signed | 27 | 5.5 | $4,500,000 | $4,500,000 | UFA | ||||
Donskoi, Joonas | RW | NHL | Expansion | 30 | 4.7 | $3,900,000 | UFA | ||||||
Beniers, Matthew | ELC | C | NHL | Draft | 19 | 1.1 | $897,500 | $897,500 | RFA | ||||
Donato, Ryan | LW, C | NHL | Signed | 26 | |||||||||
Geekie, Morgan | C, RW | NHL | Expansion | 23 | |||||||||
Kuhlman, Karson | RW, C | NHL | Waivers claim | 26 | |||||||||
Lind, Kole | RW | NHL | Expansion | 23 | |||||||||
Sprong, Daniel | RW, LW | NHL | Trade | 25 | |||||||||
Rask, Victor | C | NHL | Trade | 29 | UFA | ||||||||
Sheahan, Riley | LW, C | NHL | Signed | 30 | UFA | ||||||||
TOTAL | 26.7 | 36.9 | $30,464,166 | $26,564,166 | $15,666,666 | $10,500,000 | $5,000,000 | ||||||
DEFENSE (5 - $16,250,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Oleksiak, Jamie | NTC | LD/RD | NHL | Expansion | 29 | 5.6 | $4,600,000 | $4,600,000 | $4,600,000 | $4,600,000 | UFA | ||
Dunn, Vince | LD/RD | NHL | Expansion | 25 | 4.8 | $4,000,000 | |||||||
Larsson, Adam "A" | NTC | RD | NHL | Expansion | 29 | 4.8 | $4,000,000 | $4,000,000 | $4,000,000 | UFA | |||
Soucy, Carson | LD/RD | NHL | Expansion | 27 | 3.3 | $2,750,000 | UFA | ||||||
Borgen, William | RD | NHL | Expansion | 25 | 1.1 | $900,000 | |||||||
Fleury, Haydn | LD/RD | NHL | Expansion | 25 | |||||||||
Pouliot, Derrick | LD | NHL | Waivers claim | 28 | UFA | ||||||||
TOTAL | 26.9 | 19.7 | $16,250,000 | $8,600,000 | $8,600,000 | $4,600,000 | |||||||
GOALIES (2 - $9,400,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Grubauer, Philipp | NTC | G | NHL | Signed | 30 | 7.2 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | |
Driedger, Chris | M-NTC | G | NHL | Expansion | 28 | 4.2 | $3,500,000 | $3,500,000 | UFA | ||||
TOTAL | 29.0 | 11.4 | $9,400,000 | $9,400,000 | $5,900,000 | $5,900,000 | $5,900,000 | ||||||
INJURED RESERVE (1 - $3,500,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Tanev, Brandon | M-NTC | RW, LW | IR | Expansion | 30 | 4.2 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | |||
TOTAL | 30.0 | 4.2 | $3,500,000 | $3,500,000 | $3,500,000 | ||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 14 | 10 | 6 | 4 | 2 | - | |||||||
STANDARD PLAYER CONTRACTS | 21 | 16 | 9 | 4 | 2 | - | |||||||
AVERAGE AGE | 27.5 | 28.8 | 30.7 | 31.3 | 31.5 | - | |||||||
ROSTER SIGNING BONUSES | $1,092,500 | $1,092,500 | $1,000,000 | $0 | $0 | - | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $59,614,166 | $48,064,166 | $33,666,666 | $21,000,000 | $10,900,000 | - | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $59,614,166 | $48,064,166 | $33,666,666 | $21,000,000 | $10,900,000 | $0 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $22,885,834 | $35,435,834 | $50,833,334 | $63,500,000 | $73,600,000 | $84,500,000 | |||||||
CURRENT CAP SPACE | $22,885,834 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $925,000 | $1,850,000 | $0 | $0 | $0 | - | |||||||
ESTIMATED SALARY EXPENDITURE | $60,505,000 | $55,160,000 | $37,060,000 | $18,100,000 | $8,750,000 | - | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $307,500 | $317,500 | $185,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kartye, Tye | ELC | LW | Minor | Signed | 21 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Henman, Luke | ELC | C | Minor | Signed | 22 | - | $791,667 | $791,667 | RFA | ||||
McCormick, Max | LW | Minor | Signed | 30 | - | $762,500 | $762,500 | UFA | |||||
True, Alex | C, RW | Minor | Expansion | 24 | - | ||||||||
Twarynski, Carsen | LW | Minor | Expansion | 24 | - | ||||||||
TOTAL | 24.2 | - | $2,413,334 | $2,413,334 | $859,167 | ||||||||
DEFENSE (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Evans, Ryker | ELC | LD | Minor | Draft | 20 | - | $897,500 | $897,500 | $897,500 | RFA | |||
Seppälä, Peetro | ELC | LD | Minor | Signed | 21 | - | $855,000 | $855,000 | RFA | ||||
Cholowski, Dennis | LD | Minor | Waivers claim | 24 | - | ||||||||
Fleury, Cale | RD | Minor | Expansion | 23 | - | ||||||||
Carrick, Connor | RD | Minor | Signed | 28 | - | UFA | |||||||
Olofsson, Gustav | LD | Minor | Signed | 27 | - | UFA | |||||||
TOTAL | 23.8 | - | $1,752,500 | $1,752,500 | $897,500 | ||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Daccord, Joey | G | Minor | Expansion | 25 | - | $750,000 | |||||||
Bibeau, Antoine | G | Minor | Signed | 28 | - | UFA | |||||||
TOTAL | 26.5 | - | $750,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |