FORWARDS (8 - $42,312,500) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Eichel, Jack | NMC | C | NHL | Trade | 25 | 12.1 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | ||
Stone, Mark "C" | NMC | RW | NHL | Trade | 30 | 11.5 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | |
Pacioretty, Max | M-NTC | LW | NHL | Trade | 33 | 8.5 | $7,000,000 | UFA | |||||
Karlsson, William | M-NTC | C | NHL | Expansion | 29 | 7.2 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | |
Marchessault, Jonathan | M-NTC | LW, RW | NHL | Expansion | 31 | 6.1 | $5,000,000 | $5,000,000 | UFA | ||||
Stephenson, Chandler | C, LW | NHL | Trade | 28 | 3.3 | $2,750,000 | $2,750,000 | UFA | |||||
Carrier, William | LW | NHL | Expansion | 27 | 1.7 | $1,400,000 | $1,400,000 | UFA | |||||
Amadio, Michael | C, RW | NHL | Waivers claim | 26 | 0.9 | $762,500 | $762,500 | UFA | |||||
Kolesar, Keegan | RW, C | NHL | Trade | 25 | |||||||||
Roy, Nicolas | C, RW | NHL | Trade | 25 | |||||||||
Janmark, Mattias | LW, C | NHL | Signed | 29 | UFA | ||||||||
TOTAL | 28.0 | 51.3 | $42,312,500 | $35,312,500 | $25,400,000 | $25,400,000 | $15,400,000 | ||||||
DEFENSE (7 - $26,462,500) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Pietrangelo, Alex "A" | NMC | RD | NHL | Signed | 32 | 10.7 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | $8,800,000 | UFA | |
Martinez, Alec | M-NTC | LD | NHL | Signed | 34 | 6.4 | $5,250,000 | $5,250,000 | UFA | ||||
Theodore, Shea | LD/RD | NHL | Trade | 26 | 6.3 | $5,200,000 | $5,200,000 | $5,200,000 | UFA | ||||
McNabb, Brayden | M-NTC | LD | NHL | Expansion | 31 | 3.5 | $2,850,000 | $2,850,000 | $2,850,000 | UFA | |||
Whitecloud, Zach | RD | NHL | Signed | 25 | 3.3 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | $2,750,000 | ||
Hutton, Ben | LD | NHL | Signed | 29 | 1.0 | $850,000 | $850,000 | UFA | |||||
Coghlan, Dylan | RD | NHL | Signed | 24 | 0.9 | $762,500 | |||||||
TOTAL | 28.7 | 32.1 | $26,462,500 | $25,700,000 | $19,600,000 | $11,550,000 | $11,550,000 | $2,750,000 | |||||
GOALIES (1 - $5,000,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Lehner, Robin | M-NTC | G | NHL | Trade | 30 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
TOTAL | 30.0 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | ||||||||
INJURED RESERVE (2 - $3,525,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Brossoit, Laurent | G | IR | Signed | 29 | 2.8 | $2,325,000 | UFA | ||||||
Patrick, Nolan | C, RW | IR | Trade | 23 | 1.5 | $1,200,000 | |||||||
Hague, Nicolas | LD | IR | Draft | 23 | RFA | ||||||||
Howden, Brett | C | IR | Trade | 24 | |||||||||
Bischoff, Jake | LD | IR | Trade | 27 | UFA | ||||||||
Smith, Reilly "A" | RW, LW | IR | Trade | 31 | UFA | ||||||||
TOTAL | 26.2 | 4.3 | $3,525,000 | ||||||||||
LONG-TERM INJURED RESERVE (1 - $7,857,143) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Weber, Shea Salary Relief: $7,857,143 P.Bonus Relief: $0 | RD | LTIR | Trade | 36 | 9.5 | $7,857,143 | $7,857,143 | $7,857,143 | $7,857,143 | UFA | |||
TOTAL | 36.0 | 9.5 | $7,857,143 | $7,857,143 | $7,857,143 | $7,857,143 | |||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 16 | 14 | 8 | 5 | 4 | 1 | |||||||
STANDARD PLAYER CONTRACTS | 37 | 27 | 14 | 6 | 4 | 1 | |||||||
AVERAGE AGE | 28.8 | 29.8 | 30.5 | 31.2 | 33 | 30 | |||||||
ROSTER SIGNING BONUSES | $27,000,000 | $14,500,000 | $13,000,000 | $11,000,000 | $5,000,000 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $85,157,143 | $73,869,643 | $57,857,143 | $44,807,143 | $26,950,000 | $2,750,000 | |||||||
DEAD CAP HIT | - | - | - | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $85,157,143 | $73,869,643 | $57,857,143 | $44,807,143 | $26,950,000 | $2,750,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | -$2,657,143 | $9,630,357 | $26,642,857 | $39,692,857 | $57,550,000 | $81,750,000 | |||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $80,800,000 | $75,040,000 | $55,845,000 | $37,350,000 | $22,900,000 | $2,500,000 | |||||||
DEAD CAP SALARY EXPENDITURE | - | - | - | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $1,143,000 | $610,500 | $92,500 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (8) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Brisson, Brendan | ELC | C, LW, RW | Minor | Draft | 20 | - | $925,000 | $925,000 | $925,000 | RFA | |||
Dorofeyev, Pavel | ELC | C | Minor | Draft | 21 | - | $925,000 | RFA | |||||
Morozov, Ivan | ELC | C | Minor | Draft | 22 | - | $925,000 | $925,000 | RFA | ||||
Dean, Zach | ELC | C | Junior | Draft | 19 | - | $883,333 | $883,333 | $883,333 | RFA | |||
Primeau, Mason | ELC | C | Minor | Draft | 20 | - | $825,000 | $825,000 | RFA | ||||
Marushev, Maxim | ELC | C | Minor | Draft | 23 | - | $810,000 | RFA | |||||
Kallionkieli, Marcus | ELC | C | Junior | Draft | 21 | - | $784,722 | $784,722 | RFA | ||||
Cotter, Paul | ELC | C | Minor | Draft | 22 | - | $760,000 | RFA | |||||
Dugan, Jack | | LW | Minor | Draft | 24 | - | |||||||
Jones, Benjamin | C | Minor | Draft | 23 | - | RFA | |||||||
Leschyshyn, Jake | C | Minor | Draft | 23 | - | RFA | |||||||
Røndbjerg, Jonas | RW | Minor | Draft | 23 | - | 10.2(c) | |||||||
Quinney, Gage | LW, C | Minor | Signed | 26 | - | UFA G6 | |||||||
TOTAL | 22.1 | - | $6,838,055 | $4,343,055 | $1,808,333 | ||||||||
DEFENSE (8) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Ahac, Layton | ELC | LD | Minor | Draft | 21 | - | $897,500 | $897,500 | RFA | ||||
Diliberatore, Peter | ELC | LD | Minor | Draft | 22 | - | $880,833 | RFA | |||||
Chayka, Daniil | ELC | LD | Minor | Draft | 19 | - | $847,500 | $847,500 | $847,500 | RFA | |||
Corcoran, Connor | ELC | RD | Minor | Draft | 21 | - | $813,333 | RFA | |||||
Hayes, Zackary | ELC | LD | Minor | Signed | 23 | - | $805,000 | RFA | |||||
Cormier, Lukas | ELC | LD | Junior | Draft | 20 | - | $793,333 | $793,333 | $793,333 | RFA | |||
Korczak, Kaedan | ELC | RD | Minor | Draft | 21 | - | $789,167 | $789,167 | RFA | ||||
Miromanov, Daniil | | RD | Minor | Signed | 24 | - | $762,500 | $762,500 | |||||
Pachal, Brayden | RD | Minor | Signed | 22 | - | RFA | |||||||
TOTAL | 21.4 | - | $6,589,166 | $4,090,000 | $1,640,833 | ||||||||
GOALIES (3) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Saville, Isaiah | ELC | G | Minor | Draft | 21 | - | $849,667 | $849,667 | RFA | ||||
Patera, Jiri | ELC | G | Minor | Draft | 23 | - | $800,000 | RFA | |||||
Thompson, Logan | | G | Minor | Signed | 25 | - | $766,667 | $766,667 | $766,667 | UFA | |||
Ferguson, Dylan | G | Minor | Trade | 23 | - | RFA | |||||||
TOTAL | 23.0 | - | $2,416,334 | $1,616,334 | $766,667 | ||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |