FORWARDS (12 - $50,945,553) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Rantanen, Mikko | RW | NHL | 24 | 11.3 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | $9,250,000 | UFA | |||
MacKinnon, Nathan "A" | M-NTC | C, RW | NHL | 25 | 7.7 | $6,300,000 | $6,300,000 | $6,300,000 | UFA | ||||
Landeskog, Gabriel "C" | M-NTC | LW, C | NHL | 28 | 6.8 | $5,571,429 | UFA | ||||||
Saad, Brandon | RSM-NTC | RW, LW | NHL | 28 | 6.1 | $5,000,000 | UFA | ||||||
Burakovsky, André | LW, RW | NHL | 25 | 6.0 | $4,900,000 | $4,900,000 | UFA | ||||||
Kadri, Nazem | M-NTC | C | NHL | 30 | 5.5 | $4,500,000 | $4,500,000 | UFA | |||||
Donskoi, Joonas | RW | NHL | 28 | 4.8 | $3,900,000 | $3,900,000 | $3,900,000 | UFA | |||||
Compher, J.T. | RW, C | NHL | 25 | 4.3 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | |||||
Calvert, Matt | LW, RW | NHL | 31 | 3.5 | $2,850,000 | UFA | |||||||
Nichushkin, Valeri | LW, RW | NHL | 25 | 3.1 | $2,500,000 | $2,500,000 | UFA | ||||||
Bellemare, Pierre-Édouard | LW, C | NHL | 35 | 2.2 | $1,800,000 | UFA | |||||||
Jost, Tyson | C, LW, RW | NHL | 22 | 1.1 | $874,125 | RFA | |||||||
TOTAL | 27.2 | 62.5 | $50,945,554 | $34,850,000 | $22,950,000 | $9,250,000 | $9,250,000 | ||||||
DEFENSE (7 - $22,322,500) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Johnson, Erik "A" | M-NTC, NMC | RD | NHL | 32 | 7.4 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | ||||
Girard, Samuel | LD | NHL | 22 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | ||
Toews, Devon | LD | NHL | 26 | 5.0 | $4,100,000 | $4,100,000 | $4,100,000 | $4,100,000 | UFA | ||||
Graves, Ryan | LD | NHL | 25 | 3.9 | $3,166,667 | $3,166,667 | $3,166,667 | UFA | |||||
Pateryn, Greg | RD | NHL | 30 | 2.8 | $2,250,000 | UFA | |||||||
Timmins, Conor | ELC | RD | NHL | 22 | 1.1 | $925,000 | RFA | ||||||
Makar, Cale | ELC | RD | NHL | 22 | 1.1 | $880,833 | RFA | ||||||
TOTAL | 25.6 | 27.4 | $22,322,500 | $18,266,667 | $18,266,667 | $9,100,000 | $5,000,000 | $5,000,000 | $5,000,000 | ||||
GOALIES (3 - $6,058,333) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Grubauer, Philipp | G | NHL | 29 | 4.1 | $3,333,333 | UFA | |||||||
Francouz, Pavel | G | NHL | 30 | 2.5 | $2,000,000 | $2,000,000 | UFA | ||||||
Miska, Hunter | | G | Emerg. Loan | 25 | 0.9 | $725,000 | $725,000 | ||||||
Jones, Peyton | | G | NHL | 24 | 0.0 | RFA | |||||||
TOTAL | 28.0 | 7.4 | $6,058,333 | $2,725,000 | |||||||||
TAXI SQUAD (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Gilbert, Dennis | ELC | LD | Taxi Squad | 24 | 1.1 | $0 | RFA | ||||||
Byram, Bowen | ELC | LD | Taxi Squad | 19 | 1.1 | $0 | $894,167 | $894,167 | RFA | ||||
Kaut, Martin | ELC | RW | Taxi Squad | 21 | 1.1 | $0 | $863,333 | $863,333 | RFA | ||||
Werner, Adam | ELC | G | Taxi Squad | 23 | 1.0 | $0 | RFA | ||||||
Sherwood, Kiefer | RW, C | Taxi Squad | 25 | 0.9 | $0 | ||||||||
TOTAL | $1,757,500 | $1,757,500 | |||||||||||
RETAINED SALARY TRANSACTIONS (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Cole, Ian | $800,000 | ||||||||||||
TOTAL | $800,000 | ||||||||||||
Statistics | ROSTER SIZE | 22 | 13 | 8 | 3 | 2 | 1 | 1 | |||||
STANDARD PLAYER CONTRACTS | 42 | 18 | 9 | 3 | 2 | 1 | 1 | ||||||
AVERAGE AGE | 26.8 | 27.3 | 27.9 | 27 | 27 | 27 | 28 | ||||||
UPPER LIMIT | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | $81,500,000 | ||||||
PROJECTED CAP HIT | $80,141,256 | $57,599,167 | $42,974,167 | $18,350,000 | $14,250,000 | $5,000,000 | $5,000,000 | ||||||
PROJECTED CAP SPACE | $1,358,744 | $23,900,833 | $38,525,833 | $63,150,000 | $67,250,000 | $76,500,000 | $76,500,000 | ||||||
CURRENT CAP SPACE | $1,459,392 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $6,062,089 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $76,565,792 | $57,450,000 | $39,850,000 | $20,400,000 | $11,000,000 | $5,000,000 | $5,000,000 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $2,500,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 2 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (11) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Dickinson, Josh | ELC | C | Minor | 23 | 1.1 | $925,000 | RFA | ||||||
Bowers, Shane | ELC | C | Minor | 21 | 1.1 | $925,000 | $925,000 | RFA | |||||
Tynan, T.J. | C | Minor | 28 | 1.0 | $800,000 | UFA | |||||||
Henry, Nicholas | ELC | RW | Minor | 21 | 1.0 | $798,333 | $798,333 | RFA | |||||
Dries, Sheldon | C | Minor | 26 | 0.9 | $771,750 | UFA | |||||||
Barron, Travis | ELC | LW | Minor | 22 | 0.9 | $741,666 | RFA | ||||||
O'Connor, Logan | | RW | Minor | 24 | 0.9 | $725,000 | $725,000 | ||||||
Lewis, Ty | ELC | LW | Minor | 22 | 0.9 | $716,666 | RFA | ||||||
Salomäki, Miikka | LW, RW | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Vecchione, Michael | C | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Megna, Jayson | RW | Minor | 30 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 24.6 | $8,503,415 | $2,448,333 | ||||||||||
NON-ROSTER DEFENSE (3) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
MacDonald, Jacob | LD | Minor | 27 | 0.9 | $725,000 | $725,000 | UFA | ||||||
Renouf, Daniel | LD | Minor | 26 | 0.9 | $700,000 | UFA | |||||||
Burroughs, Kyle | RD | Minor | 25 | 0.9 | $700,000 | ||||||||
TOTAL | 26.0 | $2,125,000 | $725,000 | ||||||||||
NON-ROSTER GOALIES (1) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Annunen, Justus | ELC | G | Minor | 20 | 1.1 | $880,833 | $880,833 | $880,833 | RFA | ||||
TOTAL | 20.0 | $880,833 | $880,833 | $880,833 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |