FORWARDS (12 - $42,266,667) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Pastrnak, David | M-NTC, NMC | RW | NHL | Draft | 26 | 8.1 | $6,666,667 | UFA | |||||
Marchand, Brad "A" | M-NTC | LW | NHL | Draft | 34 | 7.4 | $6,125,000 | $6,125,000 | $6,125,000 | UFA | |||
Hall, Taylor | M-NTC, NMC | LW | NHL | Trade | 30 | 7.3 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |||
Coyle, Charlie | M-NTC, NMC | C, RW | NHL | Trade | 30 | 6.4 | $5,250,000 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | ||
DeBrusk, Jake | LW | NHL | Draft | 25 | 4.8 | $4,000,000 | $4,000,000 | UFA | |||||
Foligno, Nick | M-NTC | LW, C, RW | NHL | Signed | 34 | 4.6 | $3,800,000 | UFA | |||||
Smith, Craig | RW, C | NHL | Signed | 32 | 3.8 | $3,100,000 | UFA | ||||||
Haula, Erik | C, LW | NHL | Signed | 31 | 2.9 | $2,375,000 | UFA | ||||||
Nosek, Tomas | C, LW | NHL | Signed | 29 | 2.1 | $1,750,000 | UFA | ||||||
Wagner, Chris | RW, C | NHL | Signed | 31 | 1.6 | $1,350,000 | UFA | ||||||
Frederic, Trent | C, LW | NHL | Draft | 24 | 1.3 | $1,050,000 | |||||||
Steen, Oskar | C, RW | NHL | Draft | 24 | 1.0 | $800,000 | $800,000 | ||||||
Bergeron, Patrice "C" | C | NHL | Draft | 36 | UFA | ||||||||
Blidh, Anton | LW | NHL | Draft | 27 | UFA | ||||||||
Lazar, Curtis | C, RW | NHL | Trade | 27 | UFA | ||||||||
TOTAL | 29.3 | 51.2 | $42,266,667 | $22,175,000 | $17,375,000 | $5,250,000 | |||||||
DEFENSE (8 - $31,925,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
McAvoy, Charlie | RD | NHL | Draft | 24 | 11.5 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | ||
Lindholm, Hampus | NTC, NMC | LD | NHL | Trade | 28 | 7.9 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | |
Carlo, Brandon | RD | NHL | Draft | 25 | 5.0 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | UFA | ||
Grzelcyk, Matt | LD | NHL | Draft | 28 | 4.5 | $3,687,500 | $3,687,500 | UFA | |||||
Forbort, Derek | M-NTC | LD | NHL | Signed | 30 | 3.6 | $3,000,000 | $3,000,000 | UFA | ||||
Reilly, Mike | LD | NHL | Trade | 28 | 3.6 | $3,000,000 | $3,000,000 | UFA | |||||
Zboril, Jakub | LD/RD | NHL | Draft | 25 | 1.4 | $1,137,500 | $1,137,500 | UFA | |||||
Clifton, Connor | LD/RD | NHL | Signed | 27 | 1.2 | $1,000,000 | UFA | ||||||
Brown, Joshua | RD | NHL | Trade | 28 | UFA | ||||||||
TOTAL | 27.0 | 38.7 | $31,925,000 | $30,925,000 | $20,100,000 | $20,100,000 | $20,100,000 | $16,000,000 | |||||
GOALIES (2 - $5,925,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Ullmark, Linus | NMC | G | NHL | Signed | 28 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
Swayman, Jeremy | ELC | G | NHL | Draft | 23 | 1.1 | $925,000 | RFA | |||||
TOTAL | 25.5 | 7.2 | $5,925,000 | $5,000,000 | $5,000,000 | ||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 22 | 13 | 7 | 4 | 3 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 31 | 18 | 10 | 4 | 3 | 2 | |||||||
AVERAGE AGE | 28 | 28.6 | 30.4 | 29.8 | 29.7 | 31 | |||||||
ROSTER SIGNING BONUSES | $15,692,500 | $10,250,000 | $9,000,000 | $5,000,000 | $6,000,000 | $4,000,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $80,116,667 | $58,100,000 | $42,475,000 | $25,350,000 | $20,100,000 | $16,000,000 | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $80,116,667 | $58,100,000 | $42,475,000 | $25,350,000 | $20,100,000 | $16,000,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $2,383,333 | $25,400,000 | $42,025,000 | $59,150,000 | $64,400,000 | $68,500,000 | |||||||
CURRENT CAP SPACE | $2,383,333 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $150,000 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $82,340,000 | $65,670,000 | $43,430,000 | $28,200,000 | $19,600,000 | $12,550,000 | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $772,500 | $462,500 | $185,000 | - | - | - | |||||||
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 | |
Beecher, John | ELC | C | Minor | Draft | 21 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Hall, Curtis | ELC | C | Minor | Draft | 22 | - | $925,000 | $925,000 | RFA | ||||
Merkulov, Georgi | ELC | LW | Minor | Signed | 21 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Lysell, Fabian | ELC | RW | Junior | Draft | 19 | - | $894,167 | $894,167 | $894,167 | RFA | |||
McLaughlin, Marc | ELC | C | Minor | Signed | 22 | - | $883,750 | RFA | |||||
Asselin, Samuel | ELC | C | Minor | Signed | 23 | - | $800,000 | RFA | |||||
Lauko, Jakub | ELC | C, LW | Minor | Draft | 22 | - | $764,167 | RFA | |||||
Filipe, Matt | | C, LW | Minor | Signed | 24 | - | |||||||
Koppanen, Joona | LW, C | Minor | Draft | 24 | - | ||||||||
Studnicka, Jack | RW, C | Minor | Draft | 23 | - | RFA | |||||||
Fogarty, Steven | C, RW | Minor | Signed | 29 | - | UFA | |||||||
Frödén, Jesper | RW | Minor | Signed | 27 | - | UFA | |||||||
Hughes, Cameron | C, LW | Minor | Draft | 25 | - | UFA G6 | |||||||
TOTAL | 23.2 | - | $6,117,084 | $3,669,167 | $2,744,167 | ||||||||
DEFENSE (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Callahan, Michael | ELC | LD | Minor | Trade | 22 | - | $883,750 | $883,750 | RFA | ||||
Berglund, Victor | ELC | RD | Minor | Draft | 22 | - | $818,333 | RFA | |||||
Ahcan, Jack | | LD | Minor | Signed | 25 | - | |||||||
Wolff, Nick | LD | Minor | Signed | 25 | - | ||||||||
Curran, Kodie | LD | Minor | Trade | 32 | - | UFA | |||||||
Lewington, Tyler | RD | Minor | Signed | 27 | - | UFA | |||||||
TOTAL | 25.5 | - | $1,702,083 | $883,750 | |||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Bussi, Brandon | ELC | G | Minor | Signed | 23 | - | $825,000 | RFA | |||||
Keyser, Kyle | | G | Minor | Signed | 23 | - | 10.2(c) | ||||||
Booth, Callum | G | Minor | Signed | 25 | - | UFA G6 | |||||||
Grosenick, Troy | G | Minor | Signed | 32 | - | UFA | |||||||
TOTAL | 25.8 | - | $825,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |