FORWARDS (11 - $33,680,833) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kaprizov, Kirill | LW, RW | NHL | Draft | 25 | 10.9 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | UFA | |||
Zuccarello, Mats | M-NTC, NMC | RW, LW | NHL | Signed | 34 | 7.3 | $6,000,000 | $6,000,000 | UFA | ||||
Eriksson Ek, Joel | C | NHL | Draft | 25 | 6.4 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | ||
Foligno, Marcus "A" | LW, RW | NHL | Trade | 31 | 3.8 | $3,100,000 | $3,100,000 | UFA | |||||
Greenway, Jordan | LW, RW | NHL | Draft | 25 | 3.6 | $3,000,000 | $3,000,000 | $3,000,000 | UFA | ||||
Jost, Tyson | C, LW, RW | NHL | Trade | 24 | 2.4 | $2,000,000 | |||||||
Hartman, Ryan | C, RW | NHL | Trade | 27 | 2.1 | $1,700,000 | $1,700,000 | UFA | |||||
Gaudreau, Frédérick | C | NHL | Signed | 29 | 1.5 | $1,200,000 | UFA | ||||||
Boldy, Matthew | ELC | LW, RW | NHL | Draft | 21 | 1.1 | $880,833 | RFA | |||||
Dewar, Connor | LW | NHL | Draft | 23 | 1.0 | $800,000 | $800,000 | RFA | |||||
Duhaime, Brandon | LW, RW | NHL | Draft | 25 | 0.9 | $750,000 | |||||||
TOTAL | 26.3 | 40.8 | $33,680,833 | $28,850,000 | $17,250,000 | $14,250,000 | $5,250,000 | $5,250,000 | |||||
DEFENSE (7 - $27,475,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Spurgeon, Jared "C" | NMC | RD | NHL | Signed | 32 | 9.2 | $7,575,000 | $7,575,000 | $7,575,000 | $7,575,000 | $7,575,000 | UFA | |
Brodin, Jonas | NMC | LD | NHL | Draft | 29 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | |
Dumba, Matt "A" | M-NTC | RD | NHL | Draft | 28 | 7.3 | $6,000,000 | UFA | |||||
Middleton, Jacob | LD | NHL | Trade | 26 | 3.0 | $2,450,000 | $2,450,000 | $2,450,000 | UFA | ||||
Kulikov, Dmitry | M-NTC | LD/RD | NHL | Signed | 31 | 2.7 | $2,250,000 | UFA | |||||
Goligoski, Alex | 35+NMC | LD/RD | NHL | Signed | 37 | 2.4 | $2,000,000 | $2,000,000 | UFA | ||||
Merrill, Jon | LD | NHL | Signed | 30 | 1.5 | $1,200,000 | $1,200,000 | $1,200,000 | UFA | ||||
TOTAL | 30.4 | 33.3 | $27,475,000 | $19,225,000 | $17,225,000 | $13,575,000 | $13,575,000 | $6,000,000 | |||||
GOALIES (2 - $4,287,500) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Fleury, Marc-André | 35+NMC | G | NHL | Trade | 37 | 4.2 | $3,500,000 | $3,500,000 | UFA | ||||
Gustavsson, Filip | G | NHL | Trade | 24 | 1.0 | $787,500 | |||||||
TOTAL | 30.5 | 5.2 | $4,287,500 | $3,500,000 | |||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (2) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Zach Parise | $6,371,794 | $7,371,794 | $7,371,794 | $833,333 | $833,333 | $833,333 | |||||||
Ryan Suter | $6,371,794 | $7,371,794 | $7,371,794 | $833,333 | $833,333 | $833,333 | |||||||
TOTAL | $12,743,588 | $14,743,588 | $14,743,588 | $1,666,666 | $1,666,666 | $1,666,666 | |||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 20 | 13 | 7 | 4 | 3 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 44 | 26 | 15 | 4 | 3 | 2 | |||||||
AVERAGE AGE | 28.2 | 30.3 | 29.4 | 30.8 | 32.7 | 32 | |||||||
ROSTER SIGNING BONUSES | $3,092,500 | $2,000,000 | $0 | $0 | $0 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $65,443,333 | $51,575,000 | $34,475,000 | $27,825,000 | $18,825,000 | $11,250,000 | |||||||
DEAD CAP HIT | $12,743,588 | $14,743,588 | $14,743,588 | $1,666,666 | $1,666,666 | $1,666,666 | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $78,186,921 | $66,318,588 | $49,218,588 | $29,491,666 | $20,491,666 | $12,916,666 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $4,313,079 | $17,181,412 | $35,281,412 | $55,008,334 | $64,008,334 | $71,583,334 | |||||||
CURRENT CAP SPACE | $4,313,079 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $600,000 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $66,925,000 | $60,887,500 | $41,877,500 | $29,500,000 | $17,525,000 | $8,500,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $1,666,666 | $1,666,666 | $1,666,666 | $1,666,666 | $1,666,666 | $1,666,666 | |||||||
NON-ROSTER SIGNING BONUSES | $1,185,000 | $822,500 | $360,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (14) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Öhgren, Liam | ELC | LW | Minor | Draft | 18 | - | $950,000 | $950,000 | $950,000 | RFA | |||
Firstov, Vladislav | ELC | LW | Minor | Draft | 21 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Beckman, Adam | ELC | LW | Minor | Draft | 21 | - | $894,167 | $894,167 | RFA | ||||
Rossi, Marco | ELC | C | Minor | Draft | 20 | - | $863,333 | $863,333 | $863,333 | RFA | |||
Hentges, Sam | ELC | C | Minor | Draft | 23 | - | $855,000 | $855,000 | RFA | ||||
Novak, Pavel | ELC | RW | Minor | Draft | 20 | - | $846,667 | $846,667 | $846,667 | RFA | |||
Giroux, Damien | ELC | C | Minor | Draft | 22 | - | $818,333 | RFA | |||||
Fogarty, Steven | C, RW | Minor | Signed | 29 | - | $762,500 | $762,500 | UFA | |||||
Petan, Nicolas | C, LW, RW | Minor | Signed | 27 | - | $762,500 | $762,500 | UFA | |||||
Cramarossa, Joseph | C | Minor | Signed | 29 | - | $750,000 | UFA | ||||||
Shaw, Mason | C | Minor | Draft | 23 | - | $750,000 | |||||||
Chaffee, Mitchell | | RW | Minor | Signed | 24 | - | $750,000 | ||||||
Swaney, Nick | | RW | Minor | Draft | 24 | - | $750,000 | ||||||
Baddock, Brandon | LW, C | Minor | Signed | 27 | - | $750,000 | UFA | ||||||
TOTAL | 23.4 | - | $11,427,500 | $6,859,167 | $3,585,000 | ||||||||
DEFENSE (8) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Lambos, Carson | ELC | LD | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
O'Rourke, Ryan | ELC | LD | Junior | Draft | 20 | - | $855,833 | $855,833 | $855,833 | RFA | |||
Johansson, Simon | ELC | RD | Minor | Draft | 23 | - | $855,000 | $855,000 | RFA | ||||
Hunt, Daemon | ELC | LD | Junior | Draft | 20 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Addison, Calen | ELC | RD | Minor | Trade | 22 | - | $795,000 | RFA | |||||
Hicketts, Joe | LD | Minor | Signed | 26 | - | $750,000 | UFA | ||||||
Mermis, Dakota | LD/RD | Minor | Signed | 28 | - | $750,000 | UFA | ||||||
Sustr, Andrej | RD | Minor | Signed | 31 | - | $750,000 | UFA | ||||||
TOTAL | 23.6 | - | $6,478,333 | $3,433,333 | $2,578,333 | ||||||||
GOALIES (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Wallstedt, Jesper | ELC | G | Minor | Draft | 19 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Jones, Hunter | ELC | G | Minor | Draft | 21 | - | $825,833 | RFA | |||||
McIntyre, Zane | G | Minor | Signed | 29 | - | $750,000 | UFA | ||||||
TOTAL | 23.0 | - | $2,500,833 | $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 |