FORWARDS (12 - $45,244,167) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Eichel, Jack "C" | C | NHL | 24 | 12.3 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | UFA | ||
Skinner, Jeff | NMC | LW, RW | NHL | 28 | 11.0 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |
Hall, Taylor | NMC | LW | NHL | 29 | 9.8 | $8,000,000 | UFA | ||||||
Reinhart, Sam | RW, C | NHL | 25 | 6.4 | $5,200,000 | ||||||||
Staal, Eric | M-NTC | C | NHL | 36 | 4.0 | $3,250,000 | UFA | ||||||
Olofsson, Victor | LW, RW | NHL | 25 | 3.7 | $3,050,000 | $3,050,000 | |||||||
Eakin, Cody | C | NHL | 29 | 2.8 | $2,250,000 | $2,250,000 | UFA | ||||||
Thompson, Tage | C, RW | NHL | 23 | 1.7 | $1,400,000 | $1,400,000 | $1,400,000 | RFA | |||||
Cozens, Dylan | ELC | C, LW | NHL | 19 | 1.1 | $894,167 | $894,167 | $894,167 | RFA | ||||
Lazar, Curtis | C, RW | NHL | 25 | 1.0 | $800,000 | $800,000 | UFA | ||||||
Rieder, Tobias | RW, LW | NHL | 28 | 0.9 | $700,000 | UFA | |||||||
Sheahan, Riley | LW, C | NHL | 29 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 26.7 | 55.5 | $45,244,167 | $27,394,167 | $21,294,167 | $19,000,000 | $19,000,000 | $19,000,000 | $9,000,000 | ||||
DEFENSE (7 - $18,525,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Ristolainen, Rasmus | RD | NHL | 26 | 6.6 | $5,400,000 | $5,400,000 | UFA | ||||||
Miller, Colin | RD | NHL | 28 | 4.8 | $3,875,000 | $3,875,000 | UFA | ||||||
Montour, Brandon | RD | NHL | 26 | 4.7 | $3,850,000 | UFA | |||||||
McCabe, Jake "A" | LD | NHL | 27 | 3.5 | $2,850,000 | UFA | |||||||
Dahlin, Rasmus | ELC | LD | NHL | 20 | 1.1 | $925,000 | RFA | ||||||
Jokiharju, Henri | ELC | RD | NHL | 21 | 1.1 | $925,000 | RFA | ||||||
Irwin, Matt | RD | NHL | 33 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 25.9 | 22.7 | $18,525,000 | $9,275,000 | |||||||||
GOALIES (2 - $5,350,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Hutton, Carter | G | NHL | 35 | 3.4 | $2,750,000 | UFA | |||||||
Ullmark, Linus | G | NHL | 27 | 3.2 | $2,600,000 | UFA | |||||||
TOTAL | 31.0 | 6.6 | $5,350,000 | ||||||||||
INJURED RESERVE (2 - $8,200,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Okposo, Kyle "A" | M-NTC | RW | IR | 32 | 7.4 | $6,000,000 | $6,000,000 | $6,000,000 | UFA | ||||
Girgensons, Zemgus | C, LW | IR | 27 | 2.7 | $2,200,000 | $2,200,000 | $2,200,000 | UFA | |||||
TOTAL | 29.5 | 10.1 | $8,200,000 | $8,200,000 | $8,200,000 | ||||||||
TAXI SQUAD (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Quinn, Jack | ELC | RW | Taxi Squad | 19 | 1.1 | $0 | $925,000 | $925,000 | RFA | ||||
Mittelstadt, Casey | | C | Taxi Squad | 22 | 1.1 | $0 | RFA | ||||||
Borgen, William | ELC | RD | Taxi Squad | 24 | 1.1 | $0 | RFA | ||||||
Asplund, Rasmus | ELC | C, LW | Taxi Squad | 23 | 1.0 | $0 | RFA | ||||||
Davidson, Brandon | LD | Taxi Squad | 29 | 0.9 | $0 | UFA | |||||||
Johansson, Jonas | | G | Taxi Squad | 25 | 0.9 | $0 | |||||||
TOTAL | $925,000 | $925,000 | |||||||||||
BUYOUT HISTORY (2) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Ehrhoff, Christian | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
Hodgson, Cody | $791,667 | $791,667 | $791,667 | ||||||||||
TOTAL | $791,667 | $791,667 | $791,667 | ||||||||||
Statistics | ROSTER SIZE | 21 | 9 | 4 | 2 | 2 | 2 | 1 | |||||
STANDARD PLAYER CONTRACTS | 43 | 21 | 9 | 2 | 2 | 2 | 1 | ||||||
AVERAGE AGE | 27 | 27 | 27.5 | 29 | 30 | 31 | 34 | ||||||
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 | $79,633,636 | $46,585,834 | $31,210,834 | $19,000,000 | $19,000,000 | $19,000,000 | $9,000,000 | ||||||
PROJECTED CAP SPACE | $1,866,364 | $34,914,166 | $50,289,166 | $62,500,000 | $62,500,000 | $62,500,000 | $72,500,000 | ||||||
CURRENT CAP SPACE | $2,004,613 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $8,326,855 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $78,848,810 | $45,998,810 | $30,481,310 | $20,857,143 | $20,857,143 | $17,857,143 | $5,857,143 | ||||||
CARRYOVER BONUS OVERAGES | $1,487,500 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $4,337,500 | $850,000 | $850,000 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (9) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Biro, Brandon | ELC | LW | Minor | 22 | 1.1 | $925,000 | $925,000 | RFA | |||||
Ruotsalainen, Arttu | ELC | C, LW | Minor | 23 | 1.1 | $925,000 | $925,000 | RFA | |||||
Murray, Brett | ELC | LW | Minor | 22 | 1.0 | $775,000 | $775,000 | RFA | |||||
Pekar, Matej | ELC | C, RW | Loan | 20 | 0.9 | $764,167 | $764,167 | $764,167 | RFA | ||||
Oglevie, Andrew | | C | Minor | 25 | 0.9 | $750,000 | $750,000 | UFA | |||||
DiPietro, Dawson | ELC | C | Minor | 25 | 0.9 | $750,000 | RFA | ||||||
Fogarty, Steven | C, RW | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Dea, Jean-Sébastien | C | Minor | 26 | 0.9 | $700,000 | UFA | |||||||
Smith, C.J. | LW | Minor | 26 | 0.9 | $700,000 | ||||||||
TOTAL | 24.0 | $6,989,167 | $4,139,167 | $764,167 | |||||||||
NON-ROSTER DEFENSE (4) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Samuelsson, Mattias | ELC | LD | Minor | 20 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | ||||
Bryson, Jacob | ELC | LD | Minor | 23 | 1.1 | $889,166 | $889,166 | RFA | |||||
Fitzgerald, Casey | ELC | RD | Minor | 23 | 1.1 | $858,750 | RFA | ||||||
Laaksonen, Oskari | ELC | RD | Loan | 21 | 1.0 | $853,333 | $853,333 | $853,333 | RFA | ||||
TOTAL | 21.8 | $3,526,249 | $2,667,499 | $1,778,333 | |||||||||
NON-ROSTER GOALIES (2) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Luukkonen, Ukko-Pekka | ELC | G | Loan | 21 | 1.0 | $778,333 | $778,333 | RFA | |||||
Tokarski, Dustin | G | Minor | 31 | 0.9 | $725,000 | $725,000 | UFA | ||||||
TOTAL | 26.0 | $1,503,333 | $1,503,333 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |