FORWARDS (10 - $48,968,116) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Matthews, Auston "A" | C | NHL | Draft | 24 | 14.1 | $11,640,250 | $11,640,250 | UFA | |||||
Tavares, John "C" | NMC | C | NHL | Signed | 31 | 13.3 | $11,000,000 | $11,000,000 | $11,000,000 | UFA | |||
Marner, Mitchell "A" | RW | NHL | Draft | 25 | 13.2 | $10,903,000 | $10,903,000 | $10,903,000 | UFA | ||||
Nylander, William | RW, LW | NHL | Draft | 26 | 8.4 | $6,962,366 | $6,962,366 | UFA | |||||
Kerfoot, Alexander | M-NTC | LW, C | NHL | Trade | 27 | 4.2 | $3,500,000 | UFA | |||||
Kämpf, David | C, RW | NHL | Signed | 27 | 1.8 | $1,500,000 | UFA | ||||||
Bunting, Michael | LW | NHL | Signed | 26 | 1.2 | $950,000 | UFA | ||||||
Simmonds, Wayne | M-NTC | RW, LW | NHL | Signed | 33 | 1.1 | $900,000 | UFA | |||||
Abruzzese, Nick | ELC | C | NHL | Draft | 22 | 1.0 | $850,000 | 10.2(c) | |||||
Clifford, Kyle | LW | NHL | Trade | 31 | 0.9 | $762,500 | $762,500 | UFA | |||||
Engvall, Pierre | LW, C | NHL | Draft | 25 | |||||||||
Kase, Ondrej | RW | NHL | Signed | 26 | |||||||||
Blackwell, Colin | C, RW | NHL | Trade | 29 | UFA | ||||||||
Mikheyev, Ilya | LW, RW | NHL | Signed | 27 | UFA | ||||||||
Spezza, Jason | C, RW | NHL | Signed | 38 | UFA | ||||||||
TOTAL | 27.8 | 59.4 | $48,968,116 | $41,268,116 | $21,903,000 | ||||||||
DEFENSE (5 - $20,925,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Rielly, Morgan "A" | NMC | LD | NHL | Draft | 28 | 9.1 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | |
Muzzin, Jake "A" | NTC | LD | NHL | Trade | 33 | 6.8 | $5,625,000 | $5,625,000 | UFA | ||||
Brodie, TJ | NTC | LD/RD | NHL | Signed | 31 | 6.1 | $5,000,000 | $5,000,000 | UFA | ||||
Holl, Justin | M-NTC | RD | NHL | Signed | 30 | 2.4 | $2,000,000 | UFA | |||||
Giordano, Mark | 35+ | LD | NHL | Trade | 38 | 1.0 | $800,000 | $800,000 | UFA | ||||
Liljegren, Timothy | RD | NHL | Draft | 23 | RFA | ||||||||
Sandin, Rasmus | LD/RD | NHL | Draft | 22 | RFA | ||||||||
Lyubushkin, Ilya | RD | NHL | Trade | 28 | UFA | ||||||||
TOTAL | 29.1 | 25.4 | $20,925,000 | $18,925,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | |||||
GOALIES (2 - $4,550,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Mrázek, Petr | M-NTC | G | NHL | Signed | 30 | 4.6 | $3,800,000 | $3,800,000 | UFA | ||||
Källgren, Erik | | G | NHL | Signed | 25 | 0.9 | $750,000 | RFA | |||||
Campbell, Jack | G | NHL | Trade | 30 | UFA | ||||||||
TOTAL | 28.3 | 5.5 | $4,550,000 | $3,800,000 | |||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 17 | 10 | 3 | 1 | 1 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 38 | 27 | 10 | 1 | 1 | 1 | |||||||
AVERAGE AGE | 28.6 | 30.7 | 30 | 31 | 32 | 33 | |||||||
ROSTER SIGNING BONUSES | $33,025,000 | $31,990,000 | $14,290,000 | $0 | $0 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $74,443,116 | $63,993,116 | $29,403,000 | $7,500,000 | $7,500,000 | $7,500,000 | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | $212,500 | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $74,655,616 | $63,993,116 | $29,403,000 | $7,500,000 | $7,500,000 | $7,500,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $7,844,384 | $19,506,884 | $55,097,000 | $77,000,000 | $77,000,000 | $77,000,000 | |||||||
CURRENT CAP SPACE | $7,844,384 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $66,825,000 | $60,415,000 | $27,220,000 | $8,000,000 | $6,000,000 | $6,000,000 | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $1,257,500 | $1,047,500 | $250,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (15) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Amirov, Rodion | ELC | LW | Loan | Draft | 20 | - | $925,000 | $925,000 | RFA | ||||
Hirvonen, Roni | ELC | C | Minor | Draft | 20 | - | $856,667 | $856,667 | $856,667 | RFA | |||
Ellis, Max | ELC | RW | Minor | Signed | 22 | - | $838,750 | $838,750 | RFA | ||||
Douglas, Curtis | ELC | C | Minor | Signed | 22 | - | $837,500 | $837,500 | RFA | ||||
Ovchinnikov, Dmitri | ELC | C, LW, RW | Minor | Draft | 19 | - | $835,000 | $835,000 | RFA | ||||
Gogolev, Pavel | ELC | RW | Minor | Signed | 22 | - | $834,167 | $834,167 | RFA | ||||
Steeves, Alex | ELC | C | Minor | Signed | 22 | - | $834,167 | $834,167 | RFA | ||||
Holmberg, Pontus | ELC | RW, LW | Minor | Draft | 23 | - | $827,500 | RFA | |||||
Kressler, Braeden | ELC | C | Junior | Signed | 19 | - | $821,111 | $821,111 | $821,111 | RFA | |||
Voit, Ty | ELC | LW | Junior | Draft | 18 | - | $817,778 | $817,778 | $817,778 | RFA | |||
Abramov, Mikhail | ELC | C | Minor | Draft | 21 | - | $809,444 | $809,444 | RFA | ||||
Robertson, Nicholas | ELC | LW | Minor | Draft | 20 | - | $796,667 | $796,667 | RFA | ||||
Der-Arguchintsev, Semyon | ELC | C | Minor | Draft | 21 | - | $766,667 | RFA | |||||
McMann, Bobby | | C | Minor | Signed | 25 | - | $762,500 | $762,500 | UFA | ||||
Anderson, Joey | RW | Minor | Trade | 23 | - | $750,000 | |||||||
Seney, Brett | C, LW | Minor | Signed | 26 | - | UFA G6 | |||||||
TOTAL | 21.4 | - | $12,312,918 | $9,968,751 | $2,495,556 | ||||||||
DEFENSE (7) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Niemelä, Topi | ELC | RD | Minor | Draft | 20 | - | $856,667 | $856,667 | $856,667 | RFA | |||
Kokkonen, Mikko | ELC | LD | Minor | Draft | 21 | - | $846,667 | $846,667 | $846,667 | RFA | |||
Rindell, Axel | ELC | RD | Minor | Draft | 22 | - | $838,750 | $838,750 | RFA | ||||
Villeneuve, William | ELC | RD | Junior | Draft | 20 | - | $817,778 | $817,778 | $817,778 | RFA | |||
Král, Filip | ELC | LD | Minor | Draft | 22 | - | $810,000 | RFA | |||||
Hollowell, Mac | RD | Minor | Draft | 23 | - | $750,000 | RFA | ||||||
Dahlström, Carl | LD | Minor | Signed | 27 | - | $750,000 | UFA | ||||||
Duszak, Joseph | RD | Minor | Signed | 24 | - | ||||||||
Krys, Chad | LD | Minor | Trade | 24 | - | RFA | |||||||
Rubins, Kristians | | LD | Minor | Signed | 24 | - | |||||||
Kivihalme, Teemu | LD | Minor | Signed | 26 | - | UFA | |||||||
TOTAL | 23.0 | - | $5,669,862 | $3,359,862 | $2,521,112 | ||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Woll, Joseph | | G | Minor | Draft | 23 | - | $766,667 | $766,667 | $766,667 | ||||
Scott, Ian | | G | Minor | Draft | 23 | - | 10.2(c) | ||||||
Hutchinson, Michael | G | Minor | Signed | 32 | - | UFA | |||||||
Hutton, Carter | G | Minor | Trade | 36 | - | UFA | |||||||
TOTAL | 28.5 | - | $766,667 | $766,667 | $766,667 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |