FORWARDS (9 - $28,470,476) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Duchene, Matt | C, LW, RW | NHL | Signed | 31 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | |||
Johansen, Ryan "A" | C, RW | NHL | Trade | 29 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | ||||
Granlund, Mikael | C, RW | NHL | Signed | 30 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||||
Sissons, Colton | RW, C | NHL | Draft | 28 | 3.5 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | UFA | |||
Tolvanen, Eeli | LW | NHL | Draft | 23 | 1.8 | $1,450,000 | $1,450,000 | ||||||
Tomasino, Philip | ELC | RW, C | NHL | Draft | 20 | 1.0 | $863,333 | $863,333 | RFA | ||||
Jeannot, Tanner | LW, RW | NHL | Signed | 24 | 1.0 | $800,000 | |||||||
McCarron, Michael | RW, C | NHL | Signed | 27 | 0.9 | $750,000 | UFA | ||||||
Olivier, Mathieu | RW | NHL | Signed | 25 | 0.9 | $750,000 | |||||||
Kunin, Luke | RW, C | NHL | Trade | 24 | |||||||||
Luff, Matt | RW | NHL | Signed | 25 | |||||||||
Trenin, Yakov | LW, C | NHL | Draft | 25 | |||||||||
Cousins, Nick | LW, C | NHL | Signed | 28 | UFA | ||||||||
Forsberg, Filip "A" | LW | NHL | Trade | 27 | UFA | ||||||||
TOTAL | 26.1 | 34.5 | $28,470,476 | $26,170,476 | $23,857,143 | $10,857,143 | |||||||
DEFENSE (6 - $21,892,333) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Josi, Roman "C" | NMC | LD | NHL | Draft | 31 | 11.0 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | |
Ekholm, Mattias "A" | LD | NHL | Draft | 32 | 7.6 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | |||
Myers, Philippe | RD | NHL | Trade | 25 | 3.1 | $2,550,000 | |||||||
Fabbro, Dante | RD | NHL | Draft | 23 | 2.9 | $2,400,000 | |||||||
Borowiecki, Mark | LD | NHL | Signed | 32 | 1.1 | $900,000 | UFA | ||||||
Carrier, Alexandre | RD | NHL | Draft | 25 | 0.9 | $733,333 | |||||||
Lauzon, Jérémy | LD/RD | NHL | Trade | 25 | |||||||||
Benning, Matthew | RD | NHL | Signed | 28 | UFA | ||||||||
Harpur, Ben | LD | NHL | Trade | 27 | UFA | ||||||||
TOTAL | 27.6 | 26.5 | $21,892,333 | $15,309,000 | $15,309,000 | $15,309,000 | $9,059,000 | $9,059,000 | |||||
GOALIES (2 - $5,733,333) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Saros, Juuse | G | NHL | Draft | 27 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | ||||
Ingram, Connor | G | NHL | Trade | 25 | 0.9 | $733,333 | |||||||
Rittich, David | G | NHL | Signed | 29 | UFA | ||||||||
TOTAL | 27.0 | 6.9 | $5,733,333 | $5,000,000 | $5,000,000 | ||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Kyle Turris | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | |||||||
TOTAL | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | |||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 17 | 9 | 7 | 4 | 1 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 31 | 21 | 13 | 4 | 1 | 1 | |||||||
AVERAGE AGE | 26.9 | 28.9 | 31.7 | 33.5 | 35 | 36 | |||||||
ROSTER SIGNING BONUSES | $13,000,000 | $6,000,000 | $2,000,000 | $2,000,000 | $0 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $56,096,142 | $46,479,476 | $44,166,143 | $26,166,143 | $9,059,000 | $9,059,000 | |||||||
DEAD CAP HIT | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $58,096,142 | $48,479,476 | $46,166,143 | $28,166,143 | $11,059,000 | $11,059,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $24,403,858 | $35,020,524 | $38,333,857 | $56,333,857 | $73,441,000 | $73,441,000 | |||||||
CURRENT CAP SPACE | $24,403,858 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $212,500 | $212,500 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $58,592,500 | $51,167,500 | $42,255,000 | $21,325,000 | $7,222,000 | $7,000,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | |||||||
NON-ROSTER SIGNING BONUSES | $1,050,000 | $725,000 | $102,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (7) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
L'Heureux, Zachary | ELC | LW | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Kondelík, Jáchym | ELC | C | Minor | Draft | 22 | - | $855,000 | $855,000 | RFA | ||||
Pärssinen, Juuso | ELC | LW, C | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Mismash, Grant | ELC | LW | Minor | Draft | 23 | - | $842,500 | RFA | |||||
Evangelista, Luke | ELC | RW | Minor | Draft | 20 | - | $797,500 | $797,500 | $797,500 | RFA | |||
Afanasyev, Egor | ELC | C | Minor | Draft | 21 | - | $789,167 | $789,167 | RFA | ||||
Mutter, Navrin | ELC | LW | Minor | Signed | 21 | - | $776,667 | $776,667 | $776,667 | RFA | |||
Glass, Cody | C | Minor | Trade | 23 | - | RFA | |||||||
Huntington, Jimmy | C | Minor | Trade | 23 | - | RFA | |||||||
Novak, Thomas | | C | Minor | Draft | 25 | - | |||||||
Smith, Cole | LW | Minor | Signed | 26 | - | ||||||||
Burke, Brayden | LW | Minor | Trade | 25 | - | UFA G6 | |||||||
Grimaldi, Rocco | LW, RW | Minor | Signed | 29 | - | UFA | |||||||
Sherwood, Kole | RW, C | Minor | Trade | 25 | - | UFA G6 | |||||||
TOTAL | 23.1 | - | $5,805,834 | $4,963,334 | $2,468,334 | ||||||||
DEFENSE (6) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Stastney, Spencer | ELC | LD | Minor | Draft | 22 | - | $925,000 | $925,000 | RFA | ||||
Del Gaizo, Marc | ELC | LD | Minor | Draft | 22 | - | $850,833 | $850,833 | RFA | ||||
Wilsby, Adam | ELC | LD | Minor | Draft | 21 | - | $842,500 | $842,500 | RFA | ||||
Matier, Jack | ELC | RD | Minor | Draft | 19 | - | $820,000 | $820,000 | $820,000 | RFA | |||
Prokop, Luke | ELC | RD | Junior | Draft | 20 | - | $793,333 | $793,333 | $793,333 | RFA | |||
Tennyson, Matt | RD | Minor | Signed | 32 | - | $750,000 | UFA | ||||||
Farrance, David | | LD | Minor | Draft | 22 | - | RFA | ||||||
Biega, Alex | RD | Minor | Trade | 34 | - | UFA | |||||||
Davies, Jeremy | LD | Minor | Trade | 25 | - | UFA G6 | |||||||
TOTAL | 24.1 | - | $4,981,666 | $4,231,666 | $1,613,333 | ||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Askarov, Yaroslav | ELC | G | Minor | Draft | 19 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Vomacka, Tomas | ELC | G | Minor | Draft | 23 | - | $810,000 | RFA | |||||
Cooley, Devin | | G | Minor | Signed | 25 | - | |||||||
TOTAL | 22.3 | - | $1,735,000 | $925,000 | $925,000 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |