FORWARDS (13 - $32,609,958) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Larkin, Dylan "C" | C, LW | NHL | 24 | 7.5 | $6,100,000 | $6,100,000 | $6,100,000 | UFA | |||||
Nielsen, Frans | M-NTC | C, LW | Emerg. Loan | 36 | 6.4 | $5,250,000 | $5,250,000 | UFA | |||||
Helm, Darren | C, LW, RW | NHL | 34 | 4.7 | $3,850,000 | UFA | |||||||
Vrána, Jakub | LW | NHL | 25 | 4.1 | $3,350,000 | ||||||||
Filppula, Valtteri | 35+M-NTC | C, LW | NHL | 37 | 3.7 | $3,000,000 | UFA | ||||||
Pánik, Richard | LW, RW | NHL | 30 | 3.4 | $2,750,000 | $2,750,000 | $2,750,000 | UFA | |||||
Namestnikov, Vladislav | RW, LW, C | NHL | 28 | 2.5 | $2,000,000 | $2,000,000 | UFA | ||||||
Glendening, Luke "A" | C, RW, LW | NHL | 31 | 2.2 | $1,800,000 | UFA | |||||||
Erne, Adam | LW, RW | NHL | 26 | 1.2 | $997,500 | ||||||||
Zadina, Filip | ELC | LW, RW | NHL | 21 | 1.1 | $894,167 | $894,167 | RFA | |||||
Rasmussen, Michael | ELC | LW, C, RW | NHL | 22 | 1.1 | $894,166 | RFA | ||||||
Svechnikov, Evgeny | LW | NHL | 24 | 1.1 | $874,125 | RFA | |||||||
Gagner, Sam | C, RW | NHL | 31 | 1.0 | $850,000 | UFA | |||||||
TOTAL | 28.4 | 40.0 | $32,609,958 | $16,994,167 | $8,850,000 | ||||||||
DEFENSE (8 - $16,659,165) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Staal, Marc | NMC | LD | NHL | 34 | 7.0 | $5,700,000 | UFA | ||||||
DeKeyser, Danny | M-NTC | LD | NHL | 31 | 6.1 | $5,000,000 | $5,000,000 | UFA | |||||
Stecher, Troy | RD | NHL | 27 | 2.1 | $1,700,000 | $1,700,000 | UFA | ||||||
Djoos, Christian | LD | NHL | 26 | 1.2 | $1,000,000 | ||||||||
Cholowski, Dennis | ELC | LD | NHL | 23 | 1.1 | $894,166 | RFA | ||||||
Biega, Alex | RD | NHL | 33 | 1.1 | $875,000 | UFA | |||||||
Lindström, Gustav | ELC | RD | NHL | 22 | 1.0 | $775,833 | RFA | ||||||
Hronek, Filip | ELC | RD | NHL | 23 | 0.9 | $714,166 | RFA | ||||||
TOTAL | 27.4 | 20.4 | $16,659,165 | $6,700,000 | |||||||||
GOALIES (2 - $6,600,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Greiss, Thomas | G | NHL | 35 | 4.4 | $3,600,000 | $3,600,000 | UFA | ||||||
Bernier, Jonathan | G | NHL | 32 | 3.7 | $3,000,000 | UFA | |||||||
TOTAL | 33.5 | 8.1 | $6,600,000 | $3,600,000 | |||||||||
INJURED RESERVE (4 - $13,533,333) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Zetterberg, Henrik | C | IR | 40 | 7.5 | $6,083,333 | UFA | |||||||
Bertuzzi, Tyler | LW, RW | IR | 26 | 4.3 | $3,500,000 | ||||||||
Fabbri, Robby | LW, C | IR | 25 | 3.6 | $2,950,000 | $2,950,000 | UFA | ||||||
Ryan, Bobby | RW, LW | IR | 34 | 1.2 | $1,000,000 | UFA | |||||||
TOTAL | 31.3 | 16.6 | $13,533,333 | $2,950,000 | |||||||||
TAXI SQUAD (4) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Bromé, Mathias | ELC | LW, RW | Taxi Squad | 26 | 1.1 | $0 | |||||||
Veleno, Joseph | ELC | C | Taxi Squad | 21 | 1.1 | $0 | $0 | $0 | RFA | ||||
Pickard, Calvin | G | Taxi Squad | 29 | 0.9 | $0 | UFA | |||||||
Fulcher, Kaden | ELC | G | Taxi Squad | 22 | 0.9 | $0 | $0 | RFA | |||||
TOTAL | |||||||||||||
RETAINED SALARY TRANSACTIONS (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Savard, David | $1,062,500 | ||||||||||||
Nemeth, Patrik | $1,500,000 | ||||||||||||
TOTAL | $2,562,500 | ||||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Weiss, Stephen | $1,666,667 | ||||||||||||
Abdelkader, Justin | $1,805,556 | $2,305,556 | $2,305,556 | $1,055,556 | $1,055,556 | $1,055,556 | |||||||
TOTAL | $3,472,223 | $2,305,556 | $2,305,556 | $1,055,556 | $1,055,556 | $1,055,556 | |||||||
Statistics | ROSTER SIZE | 23 | 8 | 2 | 0 | 0 | 0 | 0 | |||||
STANDARD PLAYER CONTRACTS | 45 | 18 | 8 | 2 | 0 | 0 | 0 | ||||||
AVERAGE AGE | 28.9 | 29.6 | 29 | - | - | - | - | ||||||
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 | $73,797,455 | $32,549,723 | $11,155,556 | $1,055,556 | $1,055,556 | $1,055,556 | $0 | ||||||
PROJECTED CAP SPACE | $7,702,545 | $48,950,277 | $70,344,444 | $80,444,444 | $80,444,444 | $80,444,444 | $81,500,000 | ||||||
CURRENT CAP SPACE | $55,843,451 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $58,851,348 | $32,038,056 | $8,705,556 | $1,055,556 | $1,055,556 | $1,055,556 | $0 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $1,990,000 | $850,000 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 1 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (8) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Pearson, Chase | ELC | C | Minor | 23 | 1.1 | $858,750 | |||||||
Hirose, Taro | | LW | Minor | 24 | 1.0 | $825,000 | UFA G6 | ||||||
Barber, Riley | RW | Minor | 27 | 1.0 | $800,000 | $800,000 | UFA | ||||||
Verbeek, Hayden | ELC | C | Minor | 23 | 0.9 | $753,333 | RFA | ||||||
Turgeon, Dominic | C | Minor | 25 | 0.9 | $750,000 | UFA G6 | |||||||
Elson, Turner | LW | Minor | 28 | 0.9 | $725,000 | UFA | |||||||
Smith, Givani | ELC | LW | Minor | 23 | 0.9 | $714,166 | RFA | ||||||
Criscuolo, Kyle | C | Minor | 28 | 0.9 | $700,000 | UFA | |||||||
Raymond, Lucas | RW, LW | Minor | 19 | 0.0 | $925,000 | $925,000 | $925,000 | RFA | |||||
TOTAL | 25.1 | $6,126,249 | $1,725,000 | $925,000 | $925,000 | ||||||||
NON-ROSTER DEFENSE (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Seider, Moritz | ELC | RD | Loan | 20 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Johansson, Albert | ELC | LD | Loan | 20 | 1.0 | $825,833 | $825,833 | $825,833 | RFA | ||||
McIsaac, Jared | ELC | LD | Minor | 21 | 0.9 | $764,167 | $764,167 | $764,167 | RFA | ||||
Hicketts, Joe | LD | Minor | 24 | 0.9 | $700,000 | UFA G6 | |||||||
McIlrath, Dylan | RD | Minor | 29 | 0.9 | $700,000 | UFA | |||||||
Barton, Seth | | RD | Minor | 21 | 0.0 | $832,500 | $832,500 | RFA | |||||
Sebrango, Donovan | LD | Minor | 19 | 0.0 | $850,833 | $850,833 | $850,833 | RFA | |||||
TOTAL | 22.8 | $3,884,167 | $4,167,500 | $4,167,500 | $850,833 | ||||||||
NON-ROSTER GOALIES (3) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Larsson, Filip | ELC | G | Loan | 22 | 1.0 | $836,666 | $836,666 | RFA | |||||
Brattström, Victor | ELC | G | Loan | 24 | 1.0 | $817,500 | $817,500 | RFA | |||||
Boyle, Kevin | G | Minor | 28 | 1.0 | $775,000 | UFA | |||||||
TOTAL | 24.7 | $2,429,166 | $1,654,166 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |