FORWARDS (12 - $28,597,500) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Huberdeau, Jonathan "A" | NMC | LW, C | NHL | 27 | 7.2 | $5,900,000 | $5,900,000 | $5,900,000 | UFA | ||||
Barkov, Aleksander "C" | NMC | C | NHL | 25 | 7.2 | $5,900,000 | $5,900,000 | UFA | |||||
Hörnqvist, Patric | NTC | RW | NHL | 34 | 6.5 | $5,300,000 | $5,300,000 | $5,300,000 | UFA | ||||
Vatrano, Frank | RW, LW | NHL | 26 | 3.1 | $2,533,333 | $2,533,333 | UFA | ||||||
Wennberg, Alexander | C | NHL | 26 | 2.8 | $2,250,000 | UFA | |||||||
Acciari, Noel | M-NTC | RW, C | NHL | 29 | 2.0 | $1,666,667 | $1,666,667 | UFA | |||||
Hinostroza, Vinnie | RW, C | NHL | 26 | 1.2 | $1,000,000 | UFA | |||||||
Verhaeghe, Carter | C, LW | NHL | 25 | 1.2 | $1,000,000 | $1,000,000 | |||||||
Luostarinen, Eetu | ELC | C | NHL | 22 | 1.1 | $897,500 | $897,500 | RFA | |||||
Lammikko, Juho | C, LW, RW | NHL | 25 | 0.9 | $725,000 | ||||||||
Lomberg, Ryan | LW, C | NHL | 26 | 0.9 | $725,000 | $725,000 | UFA | ||||||
Marchment, Mason | | LW | NHL | 25 | 0.9 | $700,000 | |||||||
TOTAL | 26.3 | 35.1 | $28,597,500 | $23,922,500 | $11,200,000 | ||||||||
DEFENSE (8 - $27,273,333) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Ekblad, Aaron "A" | RD | NHL | 25 | 9.2 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | $7,500,000 | UFA | |||
Yandle, Keith "A" | NMC | LD | NHL | 34 | 7.8 | $6,350,000 | $6,350,000 | $6,350,000 | UFA | ||||
Strålman, Anton | M-NTC | RD | NHL | 34 | 6.7 | $5,500,000 | $5,500,000 | UFA | |||||
Weegar, MacKenzie | LD | NHL | 27 | 4.0 | $3,250,000 | $3,250,000 | $3,250,000 | UFA | |||||
Gudas, Radko | RD | NHL | 30 | 3.1 | $2,500,000 | $2,500,000 | $2,500,000 | UFA | |||||
Stillman, Riley | ELC | LD | NHL | 22 | 0.9 | $773,333 | RFA | ||||||
Connauton, Kevin | LD | NHL | 31 | 0.9 | $700,000 | UFA | |||||||
Forsling, Gustav | LD | NHL | 24 | 0.9 | $700,000 | ||||||||
TOTAL | 28.4 | 33.5 | $27,273,333 | $25,100,000 | $19,600,000 | $7,500,000 | $7,500,000 | ||||||
GOALIES (2 - $10,850,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Bobrovsky, Sergei | NMC | G | NHL | 32 | 12.3 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | |
Driedger, Chris | G | NHL | 26 | 1.0 | $850,000 | UFA | |||||||
TOTAL | 29.0 | 13.3 | $10,850,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | |||||
INJURED RESERVE (3 - $5,100,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Nutivaara, Markus | RD | IR | 26 | 3.3 | $2,700,000 | $2,700,000 | UFA | ||||||
Duclair, Anthony | LW, RW | IR | 25 | 2.1 | $1,700,000 | ||||||||
Juulsen, Noah | RD | IR | 23 | 0.9 | $700,000 | RFA | |||||||
TOTAL | 24.7 | 6.3 | $5,100,000 | $2,700,000 | |||||||||
TAXI SQUAD (4) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Connolly, Brett | RW, LW | Taxi Squad | 28 | 4.3 | $2,425,000 | $3,500,000 | $3,500,000 | UFA | |||||
Denisenko, Grigori | ELC | LW, RW | Taxi Squad | 20 | 1.1 | $0 | $925,000 | $925,000 | RFA | ||||
Tippett, Owen | ELC | RW | Taxi Squad | 22 | 1.1 | $0 | $863,333 | RFA | |||||
Desrosiers, Philippe | G | Taxi Squad | 25 | 0.9 | $0 | ||||||||
TOTAL | $2,425,000 | $5,288,333 | $4,425,000 | ||||||||||
RETAINED SALARY TRANSACTIONS (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Demers, Jason | $562,500 | ||||||||||||
TOTAL | $562,500 | ||||||||||||
BUYOUT HISTORY (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Darling, Scott | $2,333,333 | $1,183,333 | $1,183,333 | ||||||||||
TOTAL | $2,333,333 | $1,183,333 | $1,183,333 | ||||||||||
RECAPTURE PENALTY (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Luongo, Roberto | $1,092,122 | $1,092,122 | |||||||||||
TOTAL | $1,092,122 | $1,092,122 | |||||||||||
Statistics | ROSTER SIZE | 22 | 14 | 7 | 2 | 2 | 1 | 0 | |||||
STANDARD PLAYER CONTRACTS | 45 | 23 | 13 | 2 | 2 | 1 | 0 | ||||||
AVERAGE AGE | 27 | 29.1 | 31.9 | 31.5 | 32.5 | 37 | - | ||||||
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 | $78,201,561 | $69,286,288 | $46,408,333 | $17,500,000 | $17,500,000 | $10,000,000 | $0 | ||||||
PROJECTED CAP SPACE | $3,298,439 | $12,213,712 | $35,091,667 | $64,000,000 | $64,000,000 | $71,500,000 | $81,500,000 | ||||||
CURRENT CAP SPACE | $5,886,445 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $14,716,112 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $69,518,333 | $66,958,333 | $43,133,333 | $17,000,000 | $13,500,000 | $6,000,000 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $65,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 2 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Heponiemi, Aleksi | ELC | C | Minor | 22 | 1.1 | $925,000 | $925,000 | RFA | |||||
Noel, Serron | ELC | RW | Minor | 20 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Schwindt, Cole | ELC | RW, C | Minor | 19 | 1.1 | $870,000 | $870,000 | $870,000 | RFA | ||||
Bowlby, Henry | ELC | C | Minor | 24 | 1.0 | $842,500 | $842,500 | RFA | |||||
Bajkov, Patrick | ELC | RW, LW | Minor | 23 | 1.0 | $809,166 | RFA | ||||||
Wilson, Scott | LW | Minor | 28 | 0.9 | $700,000 | UFA | |||||||
Hutsko, Logan | | C | Minor | 22 | 0.0 | $867,500 | $867,500 | RFA | |||||
TOTAL | 22.7 | $5,040,833 | $4,399,167 | $2,631,667 | |||||||||
NON-ROSTER DEFENSE (9) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Priskie, Chase | ELC | RD | Minor | 24 | 1.1 | $925,000 | RFA | ||||||
Gildon, Max | ELC | D | Minor | 21 | 1.0 | $853,333 | $853,333 | $853,333 | RFA | ||||
Ludvig, John | ELC | LD | Minor | 20 | 1.0 | $853,333 | $853,333 | $853,333 | RFA | ||||
Kolyachonok, Vladislav | ELC | LD | Loan | 19 | 1.0 | $795,000 | $795,000 | $795,000 | RFA | ||||
Rauhauser, Alec | | LD | Loan | 25 | 0.9 | $770,000 | |||||||
Massie, Jake | ELC | D | Minor | 24 | 0.9 | $770,000 | |||||||
Prow, Ethan | RD | Minor | 28 | 0.9 | $725,000 | UFA | |||||||
Cross, Tommy | LD | Minor | 31 | 0.9 | $725,000 | UFA | |||||||
Keeper, Brady | | RD | Minor | 24 | 0.9 | $715,000 | RFA | ||||||
TOTAL | 24.0 | $7,131,666 | $2,501,666 | $2,501,666 | |||||||||
NON-ROSTER GOALIES (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Bednard, Ryan | ELC | G | Minor | 23 | 1.0 | $817,500 | |||||||
Montembeault, Samuel | | G | Minor | 24 | 0.9 | $700,000 | RFA | ||||||
TOTAL | 23.5 | $1,517,500 | |||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |