The Little Mermaids
FINAL CAP HIT:
$128,687,500
FINAL CAP SPACE: $14,562,500
ROSTER SIZE: 18
CONTRACTS: 42/50
RESERVE LIST: 60/90
GENERAL MANAGER: Jamie Campbell
ACTIVE ROSTER
10 FORWARDS - $80,062,500
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
Mikko Rantanen
Age: 28 - Cap: 8.4% |
$12,000,000 M-NMC | $12,000,000 M-NMC | $12,000,000 M-NMC | RFA | |||||
|
David Pastrnak
Age: 29 - Cap: 7.9% |
$11,250,000 M-NMC | $11,250,000 M-NMC | $11,250,000 M-NMC | RFA | |||||
|
Matthew Tkachuk
Age: 27 - Cap: 6.6% |
$9,500,000 | $9,500,000 M-NMC | $9,500,000 M-NMC | $9,500,000 M-NMC | $9,500,000 M-NMC | $0 M-NMC | $0 M-NMC | $0 M-NMC | $0 M-NMC |
|
Bo Horvat
Age: 30 - Cap: 5.9% |
$8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | UFA | |||
|
Mark Scheifele
Age: 32 - Cap: 5.9% |
$8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | $8,500,000 M-NMC | UFA | ||
|
Alex DeBrincat
Age: 27 - Cap: 5.5% |
$7,875,000 | $7,875,000 M-NMC | $0 M-NMC | $0 M-NMC | RFA | ||||
|
Jason Robertson
Age: 26 - Cap: 5.4% |
$7,750,000 | $0 | RFA | ||||||
|
Tom Wilson
Age: 31 - Cap: 4.5% |
$6,500,000 M-NMC | $6,500,000 M-NMC | $6,500,000 M-NMC | UFA | |||||
|
Vincent Trocheck
Age: 32 - Cap: 3.9% |
$5,625,000 M-NMC | UFA | |||||||
|
Bryan Rust
Age: 33 - Cap: 1.8% |
$2,562,500 M-NMC | UFA | |||||||
|
TOTALS
Avg Age: 29.5 - Cap: 55.9%
|
$80,062,500 | $64,125,000 | $56,250,000 | $26,500,000 | $26,500,000 | $8,500,000 | $0 | $0 | $0 |
6 DEFENSE - $36,525,000
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
John Carlson
Age: 35 - Cap: 5.6% |
$8,000,000 M-NMC | UFA | |||||||
|
Victor Hedman
Age: 34 - Cap: 5.6% |
$8,000,000 M-NMC | UFA | |||||||
|
Devon Toews
Age: 31 - Cap: 5.1% |
$7,250,000 M-NMC | $7,250,000 M-NMC | $7,250,000 M-NMC | UFA | |||||
|
MacKenzie Weegar
Age: 31 - Cap: 4.4% |
$6,250,000 M-NMC | UFA | |||||||
|
Aaron Ekblad
Age: 29 - Cap: 4.3% |
$6,100,000 | $6,100,000 | UFA | ||||||
|
Jackson Lacombe
Age: 24 - Cap: 0.6% |
$925,000 | $9,000,000 | RFA | ||||||
|
TOTALS
Avg Age: 30.7 - Cap: 25.5%
|
$36,525,000 | $22,350,000 | $7,250,000 | - | - | - | - | - | - |
2 GOALIES - $12,100,000
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
Adin Hill
Age: 29 - Cap: 4.4% |
$6,250,000 M-NMC | $6,250,000 M-NMC | $6,250,000 M-NMC | UFA | |||||
|
Logan Thompson
Age: 28 - Cap: 4.1% |
$5,850,000 M-NMC | $5,850,000 M-NMC | $5,850,000 M-NMC | $5,850,000 M-NMC | $5,850,000 M-NMC | $5,850,000 M-NMC | UFA | ||
|
TOTALS
Avg Age: 28.5 - Cap: 8.4%
|
$12,100,000 | $12,100,000 | $12,100,000 | $5,850,000 | $5,850,000 | $5,850,000 | - | - | - |
2 IR - $14,000,000
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
Mikael Granlund
Age: 33 |
$7,000,000 M-NMC | UFA | |||||||
|
Nazem Kadri
Age: 34 |
$7,000,000 M-NMC | $7,000,000 M-NMC | UFA | ||||||
| TOTALS | $14,000,000 | $7,000,000 | - | - | - | - | - | - | - |
NON-ROSTER
9 FORWARDS
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
Jack Quinn
Age: 23 |
$3,375,000 ELC | $3,375,000 | $0 | RFA | |||||
|
Isac Lundestrom
Age: 25 |
$1,300,000 | RFA | |||||||
|
Arseny Gritsyuk
Age: 24 |
$925,000 ELC | $0 | $0 | $0 | RFA | ||||
|
Ayrton Martino
Age: 22 |
$867,500 ELC | $867,500 ELC | RFA | ||||||
|
Chase Wheatcroft
Age: 23 |
$862,500 ELC | RFA | |||||||
|
Fraser Minten
Age: 21 |
$816,666 | $816,666 | RFA | ||||||
|
Brody Lamb
Age: 22 |
$0 ELC | $0 ELC | RFA | ||||||
|
Matvei Korotky
Age: 19 |
$0 ELC | $0 ELC | $0 ELC | RFA | |||||
|
Roman Kantserov
Age: 20 |
$0 ELC | $0 ELC | RFA | ||||||
|
TOTALS
Avg Age: 22.1
|
$80,062,500 | $64,125,000 | $56,250,000 | $26,500,000 | $26,500,000 | $8,500,000 | $0 | $0 | $0 |
8 DEFENSE
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
Mason Lohrei
Age: 24 |
$3,200,000 | $3,200,000 | RFA | ||||||
|
Nicklaus Perbix
Age: 27 |
$2,750,000 | RFA | |||||||
|
Henry Thrun
Age: 24 |
$1,000,000 | $0 | RFA | ||||||
|
Ryan Ufko
Age: 22 |
$925,000 ELC | $925,000 ELC | RFA | ||||||
|
Emil Andrae
Age: 23 |
$903,333 ELC | RFA | |||||||
|
Alexander Alexeyev
Age: 25 |
$775,000 | RFA | |||||||
|
Ian Mitchell
Age: 26 |
$775,000 | RFA | |||||||
|
Mike Benning
Age: 23 |
$775,000 ELC | RFA | |||||||
|
TOTALS
Avg Age: 24.3
|
$36,525,000 | $22,350,000 | $7,250,000 | - | - | - | - | - | - |
5 GOALIES
| PLAYER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
|
Lukas Dostal
Age: 25 |
$6,500,000 | $6,500,000 | RFA | ||||||
|
Stuart Skinner
Age: 26 |
$2,600,000 | UFA | |||||||
|
Leevi Merilainen
Age: 23 |
$1,050,000 ELC | $0 | $0 | RFA | |||||
|
Brandon Bussi
Age: 27 |
$775,000 | UFA | |||||||
|
Mads Sogaard
Age: 24 |
$775,000 | $0 | $0 | $0 | $0 M-NMC | UFA | |||
|
TOTALS
Avg Age: 25.0
|
$12,100,000 | $12,100,000 | $12,100,000 | $5,850,000 | $5,850,000 | $5,850,000 | - | - | - |
STATISTICS
| ROSTER | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
| Roster Size | 18 | 13 | 10 | 5 | 4 | 3 | 1 | 1 | 1 |
| Contracts | 42 | 27 | 15 | 7 | 5 | 3 | 1 | 1 | 1 |
| Average Age | 29.8 | 29.5 | 31.2 | 31.8 | 33.3 | 34.0 | 33.0 | 34.0 | 35.0 |
| CAP HIT | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
| Active Roster Cap Hit | $128,687,500 | $98,575,000 | $75,600,000 | $32,350,000 | $32,350,000 | $14,350,000 | - | - | - |
| Bury Penalties | - | - | - | - | - | - | - | - | - |
| Dead Cap Hit | - | - | - | - | - | - | - | - | - |
| Total Cap Hit | $128,687,500 | $98,575,000 | $75,600,000 | $32,350,000 | $32,350,000 | $14,350,000 | - | - | - |
| Salary Cap | $143,250,000 | $156,000,000 | $170,250,000 | $170,250,000 | $170,250,000 | $170,250,000 | $170,250,000 | $170,250,000 | $170,250,000 |
| Cap Space | $14,562,500 | $57,425,000 | $94,650,000 | $137,900,000 | $137,900,000 | $155,900,000 | $170,250,000 | $170,250,000 | $170,250,000 |
| PENDING FREE AGENTS | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
| RFAs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| UFAs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| RIGHTS EXPIRING | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| RETENTION IN | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
| Players | 1 | - | - | - | - | - | - | - | - |
| Retention Cap Hit | $2,562,500 | - | - | - | - | - | - | - | - |
| Retention Salary Cap | $10,027,500 | $10,920,000 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 |
| Retention Cap Space | $7,465,000 | $10,920,000 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 |
| RETENTION OUT | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
| Players | - | - | - | - | - | - | - | - | - |
| Retention Cap Hit | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Retention Salary Cap | $10,027,500 | $10,920,000 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 |
| Retention Cap Space | $10,027,500 | $10,920,000 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 | $11,917,500 |