FORWARDS (12 - $33,189,167) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hertl, Tomas "A" | NMC | C, RW | NHL | Draft | 28 | 9.9 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | $8,137,500 | |
Couture, Logan "C" | M-NTC | C, LW | NHL | Draft | 33 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | |
Meier, Timo | LW, RW | NHL | Draft | 25 | 7.3 | $6,000,000 | |||||||
Barabanov, Alexander | M-NTC | RW, LW | NHL | Trade | 27 | 3.0 | $2,500,000 | $2,500,000 | UFA | ||||
Bonino, Nick | M-NTC | C | NHL | Signed | 34 | 2.5 | $2,050,000 | UFA | |||||
Balcers, Rūdolfs | LW, RW | NHL | Waivers claim | 25 | 1.9 | $1,550,000 | |||||||
Bordeleau, Thomas | ELC | C | NHL | Draft | 20 | 1.1 | $916,667 | $916,667 | RFA | ||||
Nieto, Matt | LW, RW | NHL | Signed | 29 | 1.0 | $850,000 | UFA | ||||||
Reedy, Scott | ELC | C | NHL | Draft | 23 | 1.0 | $842,500 | RFA | |||||
Weatherby, Jasper | ELC | C | NHL | Draft | 24 | 1.0 | $842,500 | RFA | |||||
Pederson, Lane | C | NHL | Trade | 24 | 0.9 | $750,000 | |||||||
Viel, Jeffrey | LW | NHL | Signed | 25 | 0.9 | $750,000 | |||||||
Chmelevski, Alexander | C | NHL | Draft | 22 | RFA | ||||||||
Dahlén, Jonathan | LW, RW | NHL | Trade | 24 | |||||||||
Gadjovich, Jonah | LW, RW | NHL | Waivers claim | 23 | RFA | ||||||||
Gregor, Noah | LW, RW | NHL | Draft | 23 | RFA | ||||||||
Leonard, John | | LW, RW | NHL | Draft | 23 | ||||||||
TOTAL | 25.4 | 40.2 | $33,189,167 | $19,554,167 | $16,137,500 | $16,137,500 | $16,137,500 | $8,137,500 | |||||
DEFENSE (7 - $31,226,666) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Karlsson, Erik "A" | NMC | RD | NHL | Trade | 31 | 13.9 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | UFA | |
Burns, Brent "A" | M-NTC | RD | NHL | Trade | 37 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | |||
Vlasic, Marc-Édouard | NMC | LD/RD | NHL | Draft | 35 | 8.5 | $7,000,000 | $7,000,000 | $7,000,000 | $7,000,000 | UFA | ||
Simek, Radim | LD | NHL | Signed | 29 | 2.7 | $2,250,000 | $2,250,000 | UFA | |||||
Merkley, Ryan | ELC | RD | NHL | Draft | 21 | 1.0 | $863,333 | RFA | |||||
Hatakka, Santeri | ELC | LD | NHL | Draft | 21 | 1.0 | $850,833 | $850,833 | RFA | ||||
Megna, Jaycob | LD | NHL | Signed | 29 | 0.9 | $762,500 | $762,500 | UFA | |||||
Ferraro, Mario | LD | NHL | Draft | 23 | RFA | ||||||||
Meloche, Nicolas | RD | NHL | Trade | 24 | |||||||||
TOTAL | 27.8 | 37.9 | $31,226,666 | $30,363,333 | $26,500,000 | $18,500,000 | $11,500,000 | ||||||
GOALIES (2 - $4,425,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Reimer, James | M-NTC | G | NHL | Signed | 34 | 2.7 | $2,250,000 | UFA | |||||
Hill, Adin | G | NHL | Trade | 26 | 2.6 | $2,175,000 | UFA | ||||||
Kähkönen, Kaapo | G | NHL | Trade | 25 | |||||||||
TOTAL | 28.3 | 5.4 | $4,425,000 | ||||||||||
INJURED RESERVE (2 - $5,575,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Labanc, Kevin | RW, LW | IR | Draft | 26 | 5.7 | $4,725,000 | $4,725,000 | UFA | |||||
Knyzhov, Nikolai | | LD/RD | IR | Signed | 24 | 1.0 | $850,000 | RFA | |||||
TOTAL | 25.0 | 6.8 | $5,575,000 | $4,725,000 | |||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Martin Jones | $2,416,667 | $2,916,667 | $1,666,667 | $1,666,667 | $1,666,667 | ||||||||
TOTAL | $2,416,667 | $2,916,667 | $1,666,667 | $1,666,667 | $1,666,667 | ||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 21 | 10 | 5 | 4 | 3 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 36 | 21 | 10 | 4 | 3 | 1 | |||||||
AVERAGE AGE | 27.6 | 30 | 34.8 | 34.8 | 34.7 | 33 | |||||||
ROSTER SIGNING BONUSES | $24,220,000 | $6,185,000 | $8,000,000 | $9,500,000 | $10,750,000 | $4,000,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $74,415,833 | $54,642,500 | $42,637,500 | $34,637,500 | $27,637,500 | $8,137,500 | |||||||
DEAD CAP HIT | $2,416,667 | $2,916,667 | $1,666,667 | $1,666,667 | $1,666,667 | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $76,832,500 | $57,559,167 | $44,304,167 | $36,304,167 | $29,304,167 | $8,137,500 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $5,667,500 | $25,940,833 | $40,195,833 | $48,195,833 | $55,195,833 | $76,362,500 | |||||||
CURRENT CAP SPACE | $5,667,500 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $547,500 | $57,500 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $82,245,000 | $56,262,500 | $41,402,500 | $31,500,000 | $21,500,000 | $6,300,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $1,666,667 | $1,666,667 | $1,666,667 | $1,666,667 | $1,666,667 | - | |||||||
NON-ROSTER SIGNING BONUSES | $867,500 | $510,000 | $70,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 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 | |
Eklund, William | ELC | LW | Loan | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Coe, Brandon | ELC | RW | Minor | Draft | 20 | - | $850,833 | $850,833 | RFA | ||||
Raska, Adam | ELC | LW, RW | Minor | Draft | 20 | - | $848,333 | $848,333 | RFA | ||||
Russell, Mitchell | ELC | RW, C | Minor | Signed | 21 | - | $836,667 | $836,667 | $836,667 | RFA | |||
Wiesblatt, Ozzy | ELC | RW | Junior | Draft | 20 | - | $835,833 | $835,833 | $835,833 | RFA | |||
Gushchin, Daniil | ELC | LW | Minor | Draft | 20 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Ibragimov, Timur | ELC | LW | Minor | Draft | 21 | - | $813,333 | RFA | |||||
Robins, Tristen | ELC | C | Junior | Draft | 20 | - | $797,500 | $797,500 | $797,500 | RFA | |||
Hamaliuk, Dillon | ELC | LW | Minor | Draft | 21 | - | $789,167 | $789,167 | RFA | ||||
Veronneau, Max | | RW | Minor | Signed | 26 | - | $750,000 | UFA | |||||
Blichfeld, Joachim | RW, LW | Minor | Draft | 23 | - | RFA | |||||||
Gallant, Zachary | | C | Minor | Signed | 23 | - | 10.2(c) | ||||||
McGrew, Jacob | | C | Minor | Draft | 23 | - | 10.2(c) | ||||||
Morand, Antoine | C | Minor | Trade | 23 | - | RFA | |||||||
Dzingel, Ryan | LW, RW, C | Minor | Waivers claim | 30 | - | UFA | |||||||
Halbgewachs, Jayden | LW, C | Minor | Signed | 25 | - | UFA G6 | |||||||
TOTAL | 22.2 | - | $8,244,166 | $6,680,833 | $4,192,500 | ||||||||
DEFENSE (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Cicek, Nick | ELC | LD | Minor | Signed | 21 | - | $835,000 | $835,000 | RFA | ||||
Kniazev, Artemi | ELC | LD | Minor | Draft | 21 | - | $789,167 | $789,167 | RFA | ||||
Pasichnuk, Brinson | | LD | Minor | Signed | 24 | - | RFA | ||||||
Bitetto, Anthony | LD | Minor | Trade | 31 | - | UFA | |||||||
TOTAL | 24.3 | - | $1,624,167 | $1,624,167 | |||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Mann, Strauss | ELC | G | Minor | Signed | 23 | - | $842,500 | RFA | |||||
Émond, Zacharie | ELC | G | Minor | Draft | 21 | - | $786,667 | RFA | |||||
Sawchenko, Zach | | G | Minor | Signed | 24 | - | |||||||
Stalock, Alex | G | Minor | Trade | 34 | - | UFA | |||||||
TOTAL | 25.5 | - | $1,629,167 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |