FORWARDS (14 - $38,336,916) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Aho, Sebastian | C, LW | NHL | 23 | 10.4 | $10,570,000 | $7,700,000 | $6,000,000 | $6,025,000 | UFA | ||||
Staal, Jordan "C" | NMC | C, LW | NHL | 32 | 7.4 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | ||||
Niederreiter, Nino | LW, RW | NHL | 28 | 6.4 | $4,250,000 | $5,475,000 | UFA | ||||||
Trocheck, Vincent | C, RW | NHL | 27 | 5.8 | $3,500,000 | $6,250,000 | UFA | ||||||
Foegele, Warren | LW, RW | NHL | 25 | 2.6 | $2,150,000 | ||||||||
McGinn, Brock | LW, RW | NHL | 27 | 2.6 | $2,300,000 | UFA | |||||||
Martinook, Jordan "A" | C, LW, RW | NHL | 28 | 2.5 | $2,150,000 | UFA | |||||||
Fast, Jesper | RW | NHL | 29 | 2.5 | $1,000,000 | $2,000,000 | $3,000,000 | UFA | |||||
Paquette, Cédric | C, LW | NHL | 27 | 2.0 | $1,650,000 | UFA | |||||||
Svechnikov, Andrei | ELC | LW, RW | NHL | 21 | 1.1 | $925,000 | RFA | ||||||
Necas, Martin | ELC | C, RW | NHL | 22 | 1.1 | $832,500 | $832,500 | RFA | |||||
Geekie, Morgan | ELC | C, RW | Emerg. Loan | 22 | 0.9 | $780,000 | RFA | ||||||
Lorentz, Steven | C, LW | NHL | 25 | 0.9 | $700,000 | $750,000 | |||||||
McCormick, Max | LW | Emerg. Loan | 28 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 26.0 | 47.0 | $37,507,500 | $29,007,500 | $15,000,000 | $6,025,000 | |||||||
DEFENSE (7 - $25,988,333) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Hamilton, Dougie | RD | NHL | 27 | 7.1 | $6,000,000 | UFA | |||||||
Slavin, Jaccob "A" | LD | NHL | 26 | 6.5 | $3,900,000 | $6,000,000 | $5,500,000 | $5,500,000 | $5,200,000 | UFA | |||
Skjei, Brady | LD | NHL | 27 | 6.4 | $4,200,000 | $5,400,000 | $5,400,000 | $5,400,000 | UFA | ||||
Gardiner, Jake | M-NTC | LD | NHL | 30 | 5.0 | $3,900,000 | $4,200,000 | $4,450,000 | UFA | ||||
Pesce, Brett | RD | NHL | 26 | 4.9 | $4,025,000 | $4,025,000 | $4,025,000 | $4,025,000 | UFA | ||||
Bean, Jake | ELC | LD/RD | Emerg. Loan | 22 | 1.1 | $832,500 | RFA | ||||||
Hakanpää, Jani | RD | NHL | 29 | 0.9 | $750,000 | UFA | |||||||
TOTAL | 26.7 | 31.9 | $23,607,500 | $19,625,000 | $19,375,000 | $14,925,000 | $5,200,000 | ||||||
GOALIES (3 - $7,262,500) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Reimer, James | G | NHL | 33 | 4.2 | $3,100,000 | UFA | |||||||
Mrázek, Petr | G | NHL | 29 | 3.8 | $3,250,000 | UFA | |||||||
Nedeljkovic, Alex | G | NHL | 25 | 0.9 | $750,000 | ||||||||
TOTAL | 29.0 | 8.9 | $7,100,000 | ||||||||||
INJURED RESERVE (1 - $5,400,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Teräväinen, Teuvo | RW, LW | IR | 26 | 6.6 | $4,250,000 | $5,875,000 | $4,750,000 | $5,875,000 | UFA | ||||
TOTAL | 26.0 | 6.6 | $4,250,000 | $5,875,000 | $4,750,000 | $5,875,000 | |||||||
TAXI SQUAD (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Ryan, Joakim | LD | Taxi Squad | 27 | 0.9 | $700,000 | UFA | |||||||
Shore, Drew | C | Taxi Squad | 30 | 0.9 | $700,000 | UFA | |||||||
TOTAL | $1,400,000 | ||||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Semin, Alexander | $2,333,333 | ||||||||||||
Marleau, Patrick | $416,667 | ||||||||||||
TOTAL | $2,750,000 | ||||||||||||
Statistics | ROSTER SIZE | 24 | 11 | 7 | 4 | 1 | 0 | 0 | |||||
STANDARD PLAYER CONTRACTS | 44 | 22 | 13 | 5 | 1 | 0 | 0 | ||||||
AVERAGE AGE | 26.6 | 27.8 | 29.4 | 28.6 | 30 | - | - | ||||||
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 | $79,590,842 | $52,073,583 | $40,485,250 | $28,435,250 | $5,300,000 | $0 | $0 | ||||||
PROJECTED CAP SPACE | $1,909,158 | $29,426,417 | $41,014,750 | $53,064,750 | $76,200,000 | $81,500,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $12,303,463 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $75,215,000 | $54,507,500 | $39,125,000 | $26,825,000 | $5,200,000 | $0 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $1,367,073 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $3,707,500 | $537,500 | $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 | |
Korshkov, Yegor | ELC | RW | Loan | 24 | 1.1 | $925,000 | |||||||
Jarvis, Seth | ELC | RW | Junior | 19 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Suzuki, Ryan | ELC | C | Minor | 19 | 1.1 | $925,000 | $925,000 | $832,500 | RFA | ||||
Bokk, Dominik | ELC | LW, RW | Minor | 21 | 1.1 | $925,000 | $832,500 | $832,500 | RFA | ||||
Cotton, David | ELC | C | Minor | 23 | 1.1 | $792,500 | $925,000 | RFA | |||||
Rees, Jamieson | ELC | C | Minor | 20 | 1.0 | $792,500 | $842,500 | $925,000 | RFA | ||||
Ponomarev, Vasili | ELC | C | Junior | 19 | 1.0 | $785,000 | $835,000 | $835,000 | RFA | ||||
Mattheos, Stelio | ELC | C | Minor | 21 | 1.0 | $792,500 | $842,500 | RFA | |||||
Smallman, Spencer | RW | Minor | 24 | 0.9 | $735,000 | ||||||||
Rempal, Sheldon | | LW, RW | Minor | 25 | 0.9 | $700,000 | UFA G6 | ||||||
Gust, David | | RW | Minor | 27 | 0.9 | $700,000 | UFA | ||||||
TOTAL | 22.0 | $8,997,500 | $6,127,500 | $4,350,000 | |||||||||
NON-ROSTER DEFENSE (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Keane, Joey | ELC | RD | Minor | 21 | 1.0 | $792,500 | $842,500 | RFA | |||||
Sellgren, Jesper | ELC | LD | Loan | 22 | 1.0 | $792,500 | $842,500 | RFA | |||||
Lajoie, Maxime | ELC | LD | Minor | 23 | 0.9 | $700,000 | RFA | ||||||
McKeown, Roland | RD | Loan | 25 | 0.9 | $700,000 | UFA G6 | |||||||
Warsofsky, David | LD | Minor | 30 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 24.2 | $3,685,000 | $1,685,000 | ||||||||||
NON-ROSTER GOALIES (3) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Helvig, Jeremy | ELC | G | Minor | 23 | 0.9 | $777,500 | |||||||
Warm, Beck | ELC | G | Minor | 21 | 0.9 | $725,000 | $775,000 | RFA | |||||
Bibeau, Antoine | G | Minor | 26 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 23.3 | $2,202,500 | $775,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |