FORWARDS (13 - $46,728,333) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Tkachuk, Matthew | LW, RW | NHL | 23 | 8.6 | $7,000,000 | $7,000,000 | |||||||
Gaudreau, Johnny | LW | NHL | 27 | 8.3 | $6,750,000 | $6,750,000 | UFA | ||||||
Monahan, Sean "A" | M-NTC | C | NHL | 26 | 7.8 | $6,375,000 | $6,375,000 | $6,375,000 | UFA | ||||
Backlund, Mikael "A" | NTC | C | NHL | 31 | 6.6 | $5,350,000 | $5,350,000 | $5,350,000 | $5,350,000 | UFA | |||
Lucic, Milan | RSNMC | LW | NHL | 32 | 6.4 | $5,250,000 | $5,250,000 | $5,250,000 | UFA | ||||
Lindholm, Elias | RW, C | NHL | 26 | 6.0 | $4,850,000 | $4,850,000 | $4,850,000 | $4,850,000 | UFA | ||||
Ryan, Derek | RW, C | NHL | 34 | 3.8 | $3,125,000 | UFA | |||||||
Bennett, Sam | C, LW | NHL | 24 | 3.1 | $2,550,000 | ||||||||
Mangiapane, Andrew | LW, RW | NHL | 24 | 3.0 | $2,425,000 | $2,425,000 | |||||||
Leivo, Josh | RW, LW | NHL | 27 | 1.1 | $875,000 | UFA | |||||||
Dubé, Dillon | ELC | RW, LW | NHL | 22 | 1.0 | $778,333 | RFA | ||||||
Ritchie, Brett | RW | NHL | 27 | 0.9 | $700,000 | UFA | |||||||
Nordström, Joakim | LW | NHL | 29 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 27.1 | 57.3 | $46,728,333 | $38,000,000 | $21,825,000 | $10,200,000 | |||||||
DEFENSE (7 - $23,131,666) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Giordano, Mark "C" | M-NTC | LD | NHL | 37 | 8.3 | $6,750,000 | $6,750,000 | UFA | |||||
Hanifin, Noah | LD | NHL | 24 | 6.1 | $4,950,000 | $4,950,000 | $4,950,000 | $4,950,000 | UFA | ||||
Andersson, Rasmus | RD | NHL | 24 | 5.6 | $4,550,000 | $4,550,000 | $4,550,000 | $4,550,000 | $4,550,000 | $4,550,000 | UFA | ||
Tanev, Christopher | M-NTC | RD | NHL | 31 | 5.5 | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | |||
Välimäki, Juuso | ELC | LD | NHL | 22 | 1.1 | $894,166 | 10.2(c) | ||||||
Kylington, Oliver | LD | NHL | 23 | 1.0 | $787,500 | RFA | |||||||
Nesterov, Nikita | LD | NHL | 27 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 26.9 | 28.4 | $23,131,666 | $20,750,000 | $14,000,000 | $14,000,000 | $4,550,000 | $4,550,000 | |||||
GOALIES (2 - $8,750,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Markström, Jacob | NMC | G | NHL | 31 | 7.4 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | |
Rittich, David | G | NHL | 28 | 3.4 | $2,750,000 | UFA | |||||||
TOTAL | 29.5 | 10.7 | $8,750,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | $6,000,000 | |||||
TAXI SQUAD (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Froese, Byron | C | Taxi Squad | 29 | 0.9 | $0 | $725,000 | UFA | ||||||
Robinson, Buddy | RW | Taxi Squad | 29 | 0.9 | $0 | UFA | |||||||
Stone, Michael | RD | Taxi Squad | 30 | 0.9 | $0 | UFA | |||||||
Domingue, Louis | G | Taxi Squad | 28 | 0.9 | $0 | UFA | |||||||
Rinaldo, Zac | LW | Taxi Squad | 30 | 0.9 | $0 | UFA | |||||||
Simon, Dominik | RW, LW | Taxi Squad | 26 | 0.9 | $0 | ||||||||
TOTAL | $725,000 | ||||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Brouwer, Troy | $1,500,000 | $1,500,000 | |||||||||||
Stone, Michael | $1,166,667 | ||||||||||||
TOTAL | $2,666,667 | $1,500,000 | |||||||||||
Statistics | ROSTER SIZE | 22 | 12 | 8 | 6 | 2 | 2 | 0 | |||||
STANDARD PLAYER CONTRACTS | 46 | 21 | 13 | 6 | 2 | 2 | 0 | ||||||
AVERAGE AGE | 27.2 | 29 | 30.1 | 30.8 | 31.5 | 32.5 | - | ||||||
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 | $81,312,442 | $66,975,000 | $41,825,000 | $30,200,000 | $10,550,000 | $10,550,000 | $0 | ||||||
PROJECTED CAP SPACE | $362,720 | $14,525,000 | $39,675,000 | $51,300,000 | $70,950,000 | $70,950,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $647,316 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $1,618,289 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $74,586,667 | $66,650,000 | $40,700,000 | $32,200,000 | $10,550,000 | $10,550,000 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $457,500 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 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 | |
Zary, Connor | ELC | C | Minor | 19 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Emilio Pettersen, Mathias | ELC | C | Minor | 20 | 1.1 | $903,333 | $903,333 | $903,333 | RFA | ||||
Pelletier, Jakob | ELC | C | Junior | 19 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Philp, Luke | ELC | C | Minor | 25 | 1.0 | $817,500 | RFA | ||||||
Tuulola, Eetu | ELC | RW | Minor | 22 | 1.0 | $809,167 | $809,167 | RFA | |||||
Ruzicka, Adam | ELC | C, RW | Minor | 21 | 1.0 | $801,666 | $801,666 | RFA | |||||
Pospisil, Martin | ELC | RW | Loan | 21 | 1.0 | $796,667 | $796,667 | RFA | |||||
Zavgorodny, Dmitri | ELC | C | Minor | 20 | 1.0 | $780,000 | $780,000 | $780,000 | RFA | ||||
Phillips, Matthew | ELC | C | Minor | 22 | 0.9 | $733,333 | RFA | ||||||
Gawdin, Glenn | | C, RW | Minor | 23 | 0.9 | $700,000 | RFA | ||||||
Kirkland, Justin | LW, RW | Minor | 24 | 0.9 | $700,000 | ||||||||
TOTAL | 21.5 | $8,860,833 | $5,910,000 | $3,502,500 | |||||||||
NON-ROSTER DEFENSE (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Lerby, Carl-Johan | ELC | LD | Minor | 23 | 1.1 | $925,000 | RFA | ||||||
Yelesin, Alexander | ELC | RD | Minor | 25 | 1.1 | $925,000 | RFA | ||||||
Mackey, Connor | ELC | LD | Minor | 24 | 1.1 | $925,000 | |||||||
Kinnvall, Johannes | ELC | RD | Loan | 23 | 1.1 | $925,000 | $925,000 | RFA | |||||
Poolman, Colton | ELC | LD | Minor | 25 | 1.0 | $842,500 | RFA | ||||||
Petrovic, Alex | RD | Minor | 29 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 24.8 | $5,242,500 | $925,000 | ||||||||||
NON-ROSTER GOALIES (3) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Wolf, Dustin | ELC | G | Junior | 19 | 1.0 | $815,833 | $815,833 | $815,833 | RFA | ||||
Parsons, Tyler | | G | Minor | 23 | 0.9 | $735,000 | RFA | ||||||
Zagidulin, Artyom | | G | Minor | 25 | 0.9 | $700,000 | |||||||
TOTAL | 22.3 | $2,250,833 | $815,833 | $815,833 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |