LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $250,000 | $1,500,000 |
Usage | -$223,750 | $649,166 |
Remaining | $473,750 | $850,834 |
RECALLS & REASSIGNMENTS | |
---|---|
Emerg. Loan | |
Registered - Mar. 26 | |
Minors | |
Minors | |
Emerg. Loan | |
NHL | |
Minors | |
Emerg. Loan | |
Minors | |
Emerg. Loan | |
All |
INJURIES | |
---|---|
Lower Body (Day to day) - Mar. 28 | |
Undisclosed (Wk to wk) - Mar. 27 | |
Lower Body (Wk to wk) - Mar. 27 | |
Cleared - Mar. 25 | |
Cleared - Mar. 25 | |
Undisclosed (Day to day) - Mar. 23 | |
Cleared - Mar. 23 | |
Undisclosed (Unk) - Mar. 21 | |
Lower Body (Unk) - Mar. 17 | |
Concussion (Wk to wk) - Mar. 11 | |
All |
FORWARDS (15 - $37,993,333) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hertl, Tomas "A" | NMC | C | NHL | Draft | 29 | 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 | NHL | Draft | 34 | 9.7 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | |
Labanc, Kevin | RW, LW | NHL | Draft | 27 | 5.7 | $4,725,000 | $4,725,000 | UFA | |||||
Johnsson, Andreas | M-NTC | LW, RW | NHL | Trade | 28 | 4.1 | $3,400,000 | UFA | |||||
Lindblom, Oskar | LW | NHL | Signed | 26 | 3.0 | $2,500,000 | $2,500,000 | UFA | |||||
Barabanov, Alexander | M-NTC | RW, LW | NHL | Trade | 28 | 3.0 | $2,500,000 | $2,500,000 | UFA | ||||
Sturm, Nico | C | NHL | Signed | 27 | 2.4 | $2,000,000 | $2,000,000 | $2,000,000 | UFA | ||||
Lorentz, Steven | C, LW, RW | NHL | Trade | 26 | 1.3 | $1,050,000 | $1,050,000 | UFA | |||||
Gregor, Noah | LW, RW | NHL | Draft | 24 | 1.2 | $950,000 | |||||||
Kaut, Martin | ELC | RW | Emerg. Loan | Trade | 23 | 1.0 | $863,333 | RFA | |||||
Peterson, Jacob | ELC | LW, C | Emerg. Loan | Trade | 23 | 1.0 | $842,500 | ||||||
Agozzino, Andrew | C, LW | NHL | Signed | 32 | 0.9 | $775,000 | $775,000 | UFA | |||||
Viel, Jeffrey | LW | Emerg. Loan | Signed | 26 | 0.9 | $750,000 | UFA G6 | ||||||
Zetterlund, Fabian | RW | NHL | Trade | 23 | 0.9 | $750,000 | |||||||
Svechnikov, Evgeny | LW, RW | NHL | Signed | 26 | 0.9 | $750,000 | |||||||
TOTAL | 26.8 | 46.1 | $37,993,333 | $29,687,500 | $18,137,500 | $16,137,500 | $16,137,500 | $8,137,500 | |||||
DEFENSE (7 - $26,925,000) | 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 | 32 | 13.9 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | $11,500,000 | 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 | ||
Ferraro, Mario | LD | NHL | Draft | 24 | 3.9 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | |||
Simek, Radim | LD/RD | NHL | Signed | 30 | 2.7 | $2,250,000 | $2,250,000 | UFA | |||||
Benning, Matthew | RD | NHL | Signed | 28 | 1.5 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | UFA | |||
Thrun, Henry | ELC | LD | NHL | Trade | 22 | 1.1 | $912,500 | $912,500 | 10.2(c) | ||||
MacDonald, Jacob | LD/RD | NHL | Trade | 30 | 0.9 | $762,500 | $762,500 | UFA | |||||
TOTAL | 28.7 | 32.6 | $26,925,000 | $26,925,000 | $23,000,000 | $23,000,000 | $11,500,000 | ||||||
GOALIES (2 - $5,000,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kähkönen, Kaapo | G | NHL | Trade | 26 | 3.3 | $2,750,000 | $2,750,000 | UFA | |||||
Reimer, James | M-NTC | G | NHL | Signed | 35 | 2.7 | $2,250,000 | UFA | |||||
TOTAL | 30.5 | 6.1 | $5,000,000 | $2,750,000 | |||||||||
INJURED RESERVE (2 - $3,500,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kunin, Luke | RW, C | IR | Trade | 25 | 3.3 | $2,750,000 | $2,750,000 | ||||||
Gadjovich, Jonah | LW, RW | IR | Waivers claim | 24 | 0.9 | $750,000 | |||||||
TOTAL | 24.5 | 4.2 | $3,500,000 | $2,750,000 | |||||||||
LONG-TERM INJURED RESERVE (1 - $1,500,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Nutivaara, Markus Salary Relief: $1,500,000 P.Bonus Relief: $250,000 | LD/RD | LTIR | Signed | 28 | 1.8 | $1,500,000 | UFA | ||||||
TOTAL | 28.0 | 1.8 | $1,500,000 | ||||||||||
DEAD CAP | |||||||||||||
RETAINED SALARY (2) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Burns, Brent | $2,720,000 | $2,720,000 | $2,720,000 | ||||||||||
Meier, Timo | $3,000,000 | ||||||||||||
TOTAL | $5,720,000 | $2,720,000 | $2,720,000 | ||||||||||
BUYOUT HISTORY (2) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Jones, Martin | $2,416,667 | $2,916,667 | $1,666,667 | $1,666,667 | $1,666,667 | ||||||||
Balcers, Rūdolfs | $8,334 | $308,334 | |||||||||||
TOTAL | $2,425,001 | $3,225,001 | $1,666,667 | $1,666,667 | $1,666,667 | ||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 24 | 16 | 7 | 6 | 3 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 48 | 31 | 14 | 6 | 3 | 1 | |||||||
AVERAGE AGE | 27.7 | 29.5 | 31.9 | 33.3 | 35.7 | 34 | |||||||
ROSTER SIGNING BONUSES | $23,185,000 | $4,092,500 | $6,000,000 | $9,500,000 | $10,750,000 | $4,000,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $74,918,333 | $62,112,500 | $41,137,500 | $39,137,500 | $27,637,500 | $8,137,500 | |||||||
DEAD CAP HIT | $8,145,001 | $5,945,001 | $4,386,667 | $1,666,667 | $1,666,667 | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $82,770,235 | $68,057,501 | $45,524,167 | $40,804,167 | $29,304,167 | $8,137,500 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $87,500,000 | $92,000,000 | $92,000,000 | $92,000,000 | |||||||
PROJECTED CAP SPACE | $192,975 | $15,442,499 | $41,975,833 | $51,195,833 | $62,695,833 | $83,862,500 | |||||||
CURRENT CAP SPACE | $850,834 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $782,500 | $212,500 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $79,230,000 | $66,685,000 | $42,310,000 | $36,000,000 | $21,500,000 | $6,300,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $9,185,001 | $3,675,001 | $3,366,667 | $1,666,667 | $1,666,667 | - | |||||||
NON-ROSTER SIGNING BONUSES | $1,257,500 | $787,500 | $162,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 1 | 2 | 2 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (12) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Bordeleau, Thomas | ELC | C | Minor | Draft | 21 | - | $916,667 | $916,667 | 10.2(c) | ||||
Eklund, William | ELC | C, LW | Minor | Draft | 20 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Coe, Brandon | ELC | RW | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Raska, Adam | ELC | LW, RW | Minor | Draft | 21 | - | $848,333 | $848,333 | RFA | ||||
Russell, Mitchell | ELC | RW, C | Minor | Signed | 22 | - | $836,667 | $836,667 | $836,667 | RFA | |||
Wiesblatt, Ozzy | ELC | RW | Minor | Draft | 21 | - | $835,833 | $835,833 | $835,833 | RFA | |||
Gushchin, Daniil | ELC | LW | Minor | Draft | 21 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Robins, Tristen | ELC | C | Minor | Draft | 21 | - | $797,500 | $797,500 | $797,500 | RFA | |||
Hamaliuk, Dillon | ELC | LW | Minor | Draft | 22 | - | $789,167 | $789,167 | RFA | ||||
Suess, C.J. | LW | Minor | Signed | 29 | - | $775,000 | UFA | ||||||
Criscuolo, Kyle | C | Minor | Trade | 30 | - | $750,000 | UFA | ||||||
Veronneau, Max | | RW | Minor | Signed | 27 | - | $750,000 | UFA | |||||
TOTAL | 23.0 | - | $9,872,500 | $7,597,500 | $4,192,500 | ||||||||
DEFENSE (7) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Mukhamadullin, Shakir | ELC | LD | Minor | Trade | 21 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Laroque, Gannon | ELC | RD | Junior | Draft | 19 | - | $867,500 | $867,500 | $867,500 | RFA | |||
Knyzhov, Nikolai | | LD/RD | Minor | Signed | 25 | - | $850,000 | ||||||
Cicek, Nick | ELC | LD | Minor | Signed | 22 | - | $835,000 | $835,000 | RFA | ||||
Kniazev, Artemi | ELC | LD | Minor | Draft | 22 | - | $789,167 | $789,167 | RFA | ||||
Okhotiuk, Nikita | ELC | LD | Minor | Trade | 22 | - | $789,167 | $789,167 | RFA | ||||
Pouliot, Derrick | LD | Minor | Signed | 29 | - | $750,000 | UFA | ||||||
TOTAL | 22.9 | - | $5,775,001 | $4,175,001 | $1,761,667 | ||||||||
GOALIES (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Mäkiniemi, Eetu | ELC | G | Minor | Trade | 23 | - | $867,500 | ||||||
Mann, Strauss | ELC | G | Minor | Signed | 24 | - | $842,500 | ||||||
Dell, Aaron | G | Minor | Signed | 33 | - | $775,000 | UFA | ||||||
TOTAL | 26.7 | - | $2,485,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |