The Little Mermaids
FINAL CAP HIT:
$129,237,500
FINAL CAP SPACE: $2,762,500
ROSTER SIZE: 22
CONTRACTS: 50/50
RESERVE LIST: 69/90
GENERAL MANAGER: Jamie Campbell
| DRAFT | ROUND 1 | ROUND 2 | ROUND 3 | ROUND 4 | ROUND 5 | ROUND 6 | ROUND 7 |
| 2025 |  | | | |   |  | |
| 2026 | | | | | | | |
| 2027 | | | | | | | |
| 2028 | | | | | | | |
| 2029 | | | | | | | |
ACTIVE ROSTER
| FORWARDS - 13 $83,250,000 |
TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| Matthew Tkachuk | Draft | 26 | 7.2 | $9,500,000 |
|
RFA
|
||||||
| Mikko Rantanen | Draft | 27 | 7.0 | $9,250,000 | $0 | $0 | $0 |
RFA
|
||||
| Roope Hintz | Trade | 27 | 6.4 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | $0 | |
| Steven Stamkos | M-NMC | Draft | 34 | 6.1 | $8,000,000 | $8,000,000 | $8,000,000 |
UFA
|
||||
| Kevin Fiala | Trade | 28 | 6.0 | $7,875,000 | $7,875,000 | $7,875,000 |
UFA
|
|||||
| Alex DeBrincat | Draft | 26 | 6.0 | $7,875,000 | $7,875,000 | $7,875,000 | $0 | $0 |
RFA
|
|||
| Jason Robertson | Draft | 25 | 5.9 | $7,750,000 | $7,750,000 |
RFA
|
||||||
| Vincent Trocheck | M-NMC | Trade | 31 | 4.3 | $5,625,000 | $5,625,000 |
UFA
|
|||||
| Mikael Granlund | M-NMC | Signed | 32 | 3.8 | $5,000,000 | $0 |
UFA
|
|||||
| Sam Bennett | Trade | 28 | 3.4 | $4,425,000 | $0 |
UFA
|
||||||
| Nazem Kadri | M-NMC | Trade | 33 | 2.7 |
|
UFA
|
||||||
| Thomas Novak | Signed | 27 | 2.7 | $3,500,000 |
RFA
|
|||||||
| Jonathan Drouin | Trade | 29 | 1.9 | $2,500,000 |
RFA
|
|||||||
| TOTAL | 28.7 | 63.1 | $83,250,000 | $55,075,000 | $32,200,000 | $8,450,000 | $8,450,000 | $8,450,000 | $8,450,000 | $0 |
| DEFENSE - 6 $35,175,000 |
TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| John Carlson | M-NMC | Draft | 34 | 6.1 | $8,000,000 | $8,000,000 |
UFA
|
|||||
| Victor Hedman | M-NMC | Trade | 33 | 6.0 | $7,875,000 | $8,000,000 |
UFA
|
|||||
| Devon Toews | M-NMC | Trade | 30 | 5.5 | $7,250,000 | $7,250,000 | $7,250,000 | $7,250,000 |
UFA
|
|||
| MacKenzie Weegar | M-NMC | Trade | 30 | 4.7 | $6,250,000 | $6,250,000 |
UFA
|
|||||
| Mike Matheson | M-NMC | Signed | 30 | 3.7 | $4,875,000 | $4,875,000 |
UFA
|
|||||
| Brock Faber | ELC | Draft | 22 | 0.7 | $925,000 | $8,500,000 |
RFA
|
|||||
| TOTAL | 29.8 | 26.6 | $35,175,000 | $42,875,000 | $7,250,000 | $7,250,000 | - | - | - | - |
| GOALIES - 3 $8,312,500 |
TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| Adin Hill | M-NMC | Trade | 28 | 3.7 | $4,900,000 | $0 | $0 | $0 |
UFA
|
|||
| Stuart Skinner | Signed | 25 | 2.0 | $2,600,000 | $2,600,000 |
UFA
|
||||||
| Lukas Dostal | Signed | 24 | 0.6 | $812,500 | $0 | $0 |
RFA
|
|||||
| TOTAL | 25.7 | 6.3 | $8,312,500 | $2,600,000 | $0 | $0 | - | - | - | - |
| IR - 2 $3,400,000 |
TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| Frederik Andersen | M-NMC | Trade | 34 | 2.6 | $3,400,000 |
UFA
|
||||||
| Evgeny Kuznetsov | M-NMC | Trade | 32 | 0.0 | $0 |
RFA
|
||||||
| TOTAL | 33.0 | 2.6 | $3,400,000 | - | - | - | - | - | - | - |
| BURIES - 1 $2,500,000 |
% | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | |||
| Frank Vatrano | 1.9 | $2,500,000 | ||||||||||
| TOTAL | 1.9 | $2,500,000 | - | - | - | - | - | - | - |
Roster Statistics |
ROSTER SIZE | 22 | 19 | 8 | 5 | 2 | 1 | 1 | 1 |
| CONTRACTS | 50 | 30 | 11 | 5 | 2 | 1 | 1 | 1 | |
| AVERAGE AGE | 28.9 | 29.7 | 30.4 | 31.2 | 31.5 | 33.0 | 34.0 | 35.0 |
Cap Hit Statistics |
ACTIVE ROSTER CAP HIT | $126,737,500 | $100,550,000 | $39,450,000 | $15,700,000 | $8,450,000 | $8,450,000 | $8,450,000 | $0 |
| BURY PENALTIES | $2,500,000 | - | - | - | - | - | - | - | |
| DEAD CAP HIT | - | - | - | - | - | - | - | - | |
| TOTAL CAP HIT | $129,237,500 | $100,550,000 | $39,450,000 | $15,700,000 | $8,450,000 | $8,450,000 | $8,450,000 | $0 | |
| SALARY CAP | $132,000,000 | $138,000,000 | $138,000,000 | $138,000,000 | $138,000,000 | $138,000,000 | $138,000,000 | $138,000,000 | |
| CAP SPACE | $2,762,500 | $37,450,000 | $98,550,000 | $122,300,000 | $129,550,000 | $129,550,000 | $129,550,000 | $138,000,000 |
Retention In Statistics |
PLAYERS | 1 | - | - | - | - | - | - | - |
| RETENTION CAP HIT | $3,500,000 | - | - | - | - | - | - | - | |
| RETENTION SALARY CAP | $9,240,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | |
| RETENTION CAP SPACE | $5,740,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 |
Retention Out Statistics |
PLAYERS | - | - | - | - | - | - | - | - |
| RETENTION CAP HIT | - | - | - | - | - | - | - | - | |
| RETENTION SALARY CAP | $9,240,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | |
| RETENTION CAP SPACE | $9,240,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 | $9,660,000 |
Additional Statistics |
RFAs | 0 | 16 | 11 | 4 | 1 | 1 | 0 | 0 |
| UFAs | 0 | 3 | 8 | 2 | 2 | 0 | 0 | 0 | |
| RIGHTS EXPIRING | 0 | 5 | 3 | 5 | 3 | 0 | 0 | 0 |
NON-ROSTER
| FORWARDS (11) | TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| Oliver Bjorkstrand | Trade | 29 | - | $5,400,000 |
RFA
|
|||||||
| Frank Vatrano | M-NMC | Trade | 30 | - | $3,650,000 |
UFA
|
||||||
| Isac Lundestrom | Draft | 24 | - | $1,500,000 | $0 |
RFA
|
||||||
| Martin Pospisil | ELC | Signed | 24 | - | $1,000,000 |
RFA
|
||||||
| Massimo Rizzo | ELC | Signed | 23 | - | $925,000 |
RFA
|
||||||
| Nikolai Kovalenko | ELC | Signed | 24 | - | $896,250 |
RFA
|
||||||
| Jack Quinn | ELC | Trade | 22 | - | $863,333 | $0 |
RFA
|
|||||
| Chase Wheatcroft | ELC | Signed | 22 | - | $862,500 | $862,500 |
RFA
|
|||||
| Fraser Minten | ELC | Signed | 20 | - | $845,833 |
RFA
|
||||||
| Roman Kantserov | ELC | Signed | 19 | - | $0 | $0 | $0 |
RFA
|
||||
| Arseny Gritsyuk | ELC | Signed | 23 | - | $0 | $0 |
RFA
|
|||||
| TOTAL | 23.6 | - | $12,292,916 | $862,500 | $0 | - | - | - | - | - |
| DEFENSE (11) | TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| Ryan Pulock | Trade | 29 | - | $6,150,000 |
RFA
|
|||||||
| Nicklaus Perbix | Signed | 26 | - | $1,125,000 |
RFA
|
|||||||
| Oliver Kylington | Trade | 27 | - | $1,050,000 |
RFA
|
|||||||
| Henry Thrun | ELC | Signed | 23 | - | $1,000,000 |
|
$0 |
RFA
|
||||
| Jackson Lacombe | ELC | Draft | 23 | - | $925,000 |
RFA
|
||||||
| Mason Lohrei | ELC | Signed | 23 | - | $925,000 |
|
$0 |
RFA
|
||||
| Mike Benning | ELC | Draft | 22 | - | $916,667 | $0 |
RFA
|
|||||
| Emil Andrae | ELC | Draft | 22 | - | $903,333 | $903,333 |
RFA
|
|||||
| Anttoni Honka | ELC | Draft | 23 | - | $836,667 |
RFA
|
||||||
| Alexander Alexeyev | Signed | 24 | - | $825,000 |
RFA
|
|||||||
| Ian Mitchell | Signed | 25 | - | $775,000 | $0 |
RFA
|
||||||
| TOTAL | 24.3 | - | $15,431,667 | $1,903,333 | $0 | - | - | - | - | - |
| GOALIES (4) | TERMS | ACQUIRED | AGE | % | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 |
| Vitek Vanecek | Signed | 28 | - | $3,400,000 |
UFA
|
|||||||
| Ivan Fedotov | Signed | 27 | - | $3,250,000 |
RFA
|
|||||||
| Leevi Merilainen | ELC | Signed | 22 | - | $820,000 | $0 |
RFA
|
|||||
| Logan Thompson | Signed | 27 | - | $766,667 |
RFA
|
|||||||
| TOTAL | 26.0 | - | $8,236,667 | $0 | - | - | - | - | - | - |