FORWARDS (12 - $42,132,143) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Johansen, Ryan "A" | C, RW | NHL | 28 | 9.8 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | |||
Duchene, Matt | C, LW | NHL | 30 | 9.8 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | $8,000,000 | UFA | ||
Forsberg, Filip "A" | LW | NHL | 26 | 7.4 | $6,000,000 | $6,000,000 | UFA | ||||||
Arvidsson, Viktor | RW, LW | NHL | 27 | 5.2 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA | ||||
Granlund, Mikael | C, RW | NHL | 28 | 4.6 | $3,750,000 | UFA | |||||||
Sissons, Colton | RW, C | NHL | 27 | 3.5 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | $2,857,143 | UFA | ||
Kunin, Luke | RW, C | NHL | 23 | 2.8 | $2,300,000 | $2,300,000 | RFA | ||||||
Grimaldi, Rocco | LW, RW | NHL | 27 | 2.5 | $2,000,000 | $2,000,000 | UFA | ||||||
Haula, Erik | C, LW | NHL | 29 | 2.1 | $1,750,000 | UFA | |||||||
Cousins, Nick | LW, C | NHL | 27 | 1.8 | $1,500,000 | $1,500,000 | UFA | ||||||
Richardson, Brad | 35+ | C | NHL | 35 | 1.2 | $1,000,000 | UFA | ||||||
Trenin, Yakov | C | NHL | 24 | 0.9 | $725,000 | $725,000 | |||||||
TOTAL | 27.6 | 51.7 | $42,132,143 | $35,632,143 | $23,107,143 | $23,107,143 | $18,857,143 | $10,857,143 | |||||
DEFENSE (8 - $24,484,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Josi, Roman "C" | NMC | LD | NHL | 30 | 11.1 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | $9,059,000 | |
Ellis, Ryan "A" | RD | NHL | 30 | 7.7 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | ||
Ekholm, Mattias "A" | LD | NHL | 30 | 4.6 | $3,750,000 | $3,750,000 | UFA | ||||||
Borowiecki, Mark | LD | NHL | 31 | 2.5 | $2,000,000 | $2,000,000 | UFA | ||||||
Benning, Matthew | RD | NHL | 26 | 1.2 | $1,000,000 | $1,000,000 | UFA | ||||||
Fabbro, Dante | ELC | RD | NHL | 22 | 1.1 | $925,000 | RFA | ||||||
Sbisa, Luca | LD | NHL | 30 | 1.0 | $800,000 | UFA | |||||||
Tinordi, Jarred | LD | NHL | 28 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 28.4 | 30.0 | $24,484,000 | $22,059,000 | $15,309,000 | $15,309,000 | $15,309,000 | $15,309,000 | $15,309,000 | ||||
GOALIES (2 - $6,500,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Rinne, Pekka | 35+M-NTC, NMC | G | NHL | 38 | 6.1 | $5,000,000 | UFA | ||||||
Saros, Juuse | G | NHL | 25 | 1.8 | $1,500,000 | ||||||||
TOTAL | 31.5 | 8.0 | $6,500,000 | ||||||||||
INJURED RESERVE (1 - $2,000,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Järnkrok, Calle | LW, C, RW | IR | 29 | 2.5 | $2,000,000 | $2,000,000 | UFA | ||||||
TOTAL | 29.0 | 2.5 | $2,000,000 | $2,000,000 | |||||||||
TAXI SQUAD (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Tomasino, Philip | ELC | RW, C | Taxi Squad | 19 | 1.1 | $0 | $894,167 | $894,167 | RFA | ||||
Tolvanen, Eeli | ELC | LW | Taxi Squad | 21 | 1.1 | $0 | RFA | ||||||
Ingram, Connor | | G | Taxi Squad | 23 | 0.9 | $0 | $733,333 | $733,333 | RFA | ||||
Olivier, Mathieu | ELC | RW | Taxi Squad | 23 | 0.9 | $0 | RFA | ||||||
Harpur, Ben | LD | Taxi Squad | 26 | 0.9 | $0 | ||||||||
McCarron, Michael | RW, C | Taxi Squad | 25 | 0.9 | $0 | ||||||||
TOTAL | $1,627,500 | $1,627,500 | |||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Turris, Kyle | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | ||||||
Santini, Steven | $41,667 | $275,000 | |||||||||||
TOTAL | $2,041,667 | $2,275,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | $2,000,000 | ||||||
Statistics | ROSTER SIZE | 22 | 14 | 6 | 6 | 5 | 4 | 2 | |||||
STANDARD PLAYER CONTRACTS | 46 | 22 | 10 | 6 | 5 | 4 | 2 | ||||||
AVERAGE AGE | 28.3 | 28.7 | 30.7 | 31.7 | 33 | 34.3 | 36 | ||||||
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 | $77,183,521 | $63,593,643 | $42,043,643 | $40,416,143 | $36,166,143 | $28,166,143 | $17,309,000 | ||||||
PROJECTED CAP SPACE | $4,316,479 | $17,906,357 | $39,456,357 | $41,083,857 | $45,333,857 | $53,333,857 | $64,191,000 | ||||||
CURRENT CAP SPACE | $4,768,682 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $19,258,137 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $76,700,000 | $69,675,000 | $40,075,000 | $43,250,000 | $33,800,000 | $22,325,000 | $13,722,000 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $850,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (12) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Craggs, Lukas | ELC | LW | Minor | 24 | 1.1 | $925,000 | |||||||
Harper, Patrick | ELC | C | Minor | 22 | 1.1 | $925,000 | $925,000 | RFA | |||||
Wilkins, Josh | ELC | C | Minor | 23 | 1.1 | $925,000 | RFA | ||||||
Pitlick, Rem | | C | Minor | 23 | 1.1 | $874,125 | RFA | ||||||
Evangelista, Luke | ELC | RW | Junior | 18 | 1.0 | $825,833 | $825,833 | $825,833 | RFA | ||||
Novak, Thomas | ELC | C | Minor | 23 | 1.0 | $817,500 | $817,500 | RFA | |||||
Afanasyev, Egor | ELC | C | Loan | 20 | 1.0 | $803,333 | $803,333 | $803,333 | RFA | ||||
Smith, Cole | ELC | LW | Minor | 25 | 1.0 | $792,500 | RFA | ||||||
Malone, Sean | C | Minor | 25 | 0.9 | $750,000 | RFA | |||||||
Richard, Anthony | C | Minor | 24 | 0.9 | $735,000 | RFA | |||||||
Jeannot, Tanner | ELC | LW | Minor | 23 | 0.9 | $713,333 | RFA | ||||||
Carcone, Michael | LW, C | Minor | 24 | 0.9 | $700,000 | ||||||||
TOTAL | 22.8 | $9,786,624 | $3,371,666 | $1,629,166 | |||||||||
NON-ROSTER DEFENSE (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Davies, Jeremy | ELC | D | Minor | 24 | 1.1 | $925,000 | RFA | ||||||
Fortunato, Brandon | ELC | LD | Minor | 24 | 1.0 | $842,500 | RFA | ||||||
Prokop, Luke | ELC | RD | Junior | 18 | 1.0 | $813,333 | $813,333 | $813,333 | RFA | ||||
Carrier, Alexandre | D | Minor | 24 | 0.9 | $733,333 | $733,333 | $733,333 | RFA | |||||
Allard, Frédéric | ELC | RD | Loan | 23 | 0.9 | $714,166 | RFA | ||||||
Lewington, Tyler | RD | Minor | 26 | 0.9 | $700,000 | ||||||||
TOTAL | 23.2 | $4,728,332 | $1,546,666 | $1,546,666 | |||||||||
NON-ROSTER GOALIES (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Cooley, Devin | ELC | G | Minor | 23 | 1.0 | $785,000 | $785,000 | RFA | |||||
Kaskisuo, Kasimir | G | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 25.0 | $1,485,000 | $785,000 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |