FORWARDS (8 - $39,675,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
McDavid, Connor "C" | NMC | C | NHL | Draft | 25 | 15.2 | $12,500,000 | $12,500,000 | $12,500,000 | $12,500,000 | UFA | ||
Draisaitl, Leon "A" | M-NTC, NMC | C, LW | NHL | Draft | 26 | 10.3 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | |||
Hyman, Zach | NMC | LW, RW | NHL | Signed | 30 | 6.7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | |
Nugent-Hopkins, Ryan | NMC | LW, C | NHL | Draft | 29 | 6.2 | $5,125,000 | $5,125,000 | $5,125,000 | $5,125,000 | $5,125,000 | $5,125,000 | |
Kassian, Zack | RW | NHL | Trade | 31 | 3.9 | $3,200,000 | $3,200,000 | UFA | |||||
Foegele, Warren | LW, RW | NHL | Trade | 26 | 3.3 | $2,750,000 | $2,750,000 | UFA | |||||
Ryan, Derek | C, RW | NHL | Signed | 35 | 1.5 | $1,250,000 | UFA | ||||||
Shore, Devin | LW, C, RW | NHL | Signed | 27 | 1.0 | $850,000 | UFA | ||||||
McLeod, Ryan | C | NHL | Draft | 22 | RFA | ||||||||
Puljujärvi, Jesse | RW | NHL | Draft | 24 | |||||||||
Yamamoto, Kailer | RW, C | NHL | Draft | 23 | |||||||||
Archibald, Josh | RW, LW | NHL | Signed | 29 | UFA | ||||||||
Brassard, Derick | LW, C | NHL | Trade | 34 | UFA | ||||||||
Kane, Evander | LW, RW | NHL | Signed | 30 | UFA | ||||||||
Sceviour, Colton | RW, C | NHL | Signed | 33 | UFA | ||||||||
Turris, Kyle | C, RW | NHL | Signed | 32 | UFA | ||||||||
TOTAL | 28.5 | 48.1 | $39,675,000 | $37,575,000 | $31,625,000 | $23,125,000 | $10,625,000 | $10,625,000 | |||||
DEFENSE (6 - $24,265,128) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Nurse, Darnell "A" | NMC | LD | NHL | Draft | 27 | 11.2 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | |
Keith, Duncan | NMC | LD | NHL | Trade | 38 | 6.7 | $5,538,462 | UFA | |||||
Barrie, Tyson | RD | NHL | Signed | 30 | 5.5 | $4,500,000 | $4,500,000 | UFA | |||||
Ceci, Cody | RD | NHL | Signed | 28 | 3.9 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | ||||
Bouchard, Evan | ELC | RD | NHL | Draft | 22 | 1.0 | $863,333 | RFA | |||||
Broberg, Philip | ELC | LD | NHL | Draft | 21 | 1.0 | $863,333 | $863,333 | RFA | ||||
Kulak, Brett | LD/RD | NHL | Trade | 28 | UFA | ||||||||
Russell, Kris | LD/RD | NHL | Signed | 35 | UFA | ||||||||
TOTAL | 28.6 | 29.4 | $24,265,128 | $17,863,333 | $12,500,000 | $9,250,000 | $9,250,000 | $9,250,000 | |||||
GOALIES (1 - $2,200,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Smith, Mike | 35+ | G | NHL | Signed | 40 | 2.7 | $2,200,000 | UFA | |||||
TOTAL | 40.0 | 2.7 | $2,200,000 | ||||||||||
INJURED RESERVE (1 - $4,167,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Klefbom, Oscar | M-NTC | LD | IR | Draft | 28 | 5.1 | $4,167,000 | UFA | |||||
TOTAL | 28.0 | 5.1 | $4,167,000 | ||||||||||
DEAD CAP | |||||||||||||
RETAINED SALARY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Milan Lucic | $750,000 | ||||||||||||
TOTAL | $750,000 | ||||||||||||
BUYOUT HISTORY (2) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
James Neal | $1,916,667 | $1,916,667 | $1,916,667 | ||||||||||
Andrej Sekera | $1,500,000 | ||||||||||||
TOTAL | $3,416,667 | $1,916,667 | $1,916,667 | ||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 15 | 10 | 6 | 4 | 3 | 3 | |||||||
STANDARD PLAYER CONTRACTS | 34 | 22 | 9 | 4 | 3 | 3 | |||||||
AVERAGE AGE | 29 | 28.3 | 29.5 | 30.8 | 32.7 | 33.7 | |||||||
ROSTER SIGNING BONUSES | $18,000,000 | $11,250,000 | $7,000,000 | $10,000,000 | $11,500,000 | $8,500,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $70,307,128 | $55,438,333 | $44,125,000 | $32,375,000 | $19,875,000 | $19,875,000 | |||||||
DEAD CAP HIT | $4,166,667 | $1,916,667 | $1,916,667 | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | $896,000 | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $75,369,795 | $57,355,000 | $46,041,667 | $32,375,000 | $19,875,000 | $19,875,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $7,130,205 | $26,145,000 | $38,458,333 | $52,125,000 | $64,625,000 | $64,625,000 | |||||||
CURRENT CAP SPACE | $7,130,205 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $1,700,000 | $850,000 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $73,419,000 | $61,527,500 | $47,680,000 | $32,425,000 | $17,925,000 | $14,850,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $3,916,667 | $1,916,667 | $1,916,667 | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $942,500 | $677,500 | $92,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 2 | 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 | |
Bourgault, Xavier | ELC | C | Minor | Draft | 19 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Holloway, Dylan | ELC | C, LW, RW | Minor | Draft | 20 | - | $925,000 | $925,000 | RFA | ||||
Savoie, Carter | ELC | LW | Minor | Draft | 20 | - | $925,000 | $925,000 | RFA | ||||
Lavoie, Raphael | ELC | RW, C | Minor | Draft | 21 | - | $870,000 | RFA | |||||
Philp, Noah | ELC | C | Minor | Signed | 23 | - | $842,500 | RFA | |||||
Petrov, Matvei | ELC | LW | Junior | Draft | 19 | - | $823,333 | $823,333 | $823,333 | RFA | |||
Tullio, Tyler | ELC | RW | Minor | Draft | 20 | - | $823,333 | $823,333 | $823,333 | RFA | |||
Hamblin, James | ELC | LW | Minor | Signed | 23 | - | $807,500 | $807,500 | RFA | ||||
Griffith, Seth | RW, C | Minor | Signed | 29 | - | $762,500 | $762,500 | UFA | |||||
Malone, Brad | C, LW | Minor | Signed | 33 | - | $762,500 | $762,500 | UFA | |||||
Benson, Tyler | LW, RW | Minor | Draft | 24 | - | ||||||||
Perlini, Brendan | RW, LW | Minor | Signed | 26 | - | ||||||||
Safin, Ostap | RW, LW | Minor | Draft | 23 | - | RFA | |||||||
Marody, Cooper | C, RW | Minor | Trade | 25 | - | UFA G6 | |||||||
TOTAL | 23.2 | - | $8,466,666 | $6,754,166 | $2,571,666 | ||||||||
DEFENSE (6) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kesselring, Michael | ELC | RD | Minor | Draft | 22 | - | $925,000 | $925,000 | RFA | ||||
Koekkoek, Slater | LD/RD | Minor | Signed | 28 | - | $925,000 | UFA | ||||||
Kemp, Philip | ELC | RD | Minor | Draft | 23 | - | $786,667 | RFA | |||||
Samorukov, Dmitri | LD | Minor | Draft | 23 | - | $775,000 | RFA | ||||||
Desharnais, Vincent | | RD | Minor | Signed | 26 | - | $762,500 | $762,500 | UFA | ||||
Niemeläinen, Markus | | LD | Minor | Draft | 24 | - | $762,500 | $762,500 | |||||
Berglund, Filip | | RD | Minor | Draft | 25 | - | |||||||
TOTAL | 24.4 | - | $4,936,667 | $2,450,000 | |||||||||
GOALIES (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Fanti, Ryan | ELC | G | Minor | Signed | 22 | - | $883,750 | $883,750 | RFA | ||||
Rodrigue, Olivier | ELC | G | Minor | Draft | 21 | - | $795,000 | RFA | |||||
Skinner, Stuart | G | Minor | Draft | 23 | - | $750,000 | |||||||
TOTAL | 22.0 | - | $2,428,750 | $883,750 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |