LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $17,712,500 |
Usage | $0 | $17,342,000 |
Remaining | $0 | $370,500 |
FORWARDS (12 - $45,029,166) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Stamkos, Steven "C" | NMC | C, RW | NHL | 31 | 10.4 | $8,500,000 | $8,500,000 | $8,500,000 | $8,500,000 | UFA | |||
Point, Brayden | C, RW | NHL | 24 | 8.3 | $6,750,000 | $6,750,000 | |||||||
Palat, Ondrej | NTC | RW, LW | NHL | 29 | 6.5 | $5,300,000 | $5,300,000 | UFA | |||||
Gourde, Yanni | NTC | C, LW | NHL | 29 | 6.3 | $5,166,666 | $5,166,666 | $5,166,666 | $5,166,666 | $5,166,666 | UFA | ||
Johnson, Tyler | NTC | RW, C | NHL | 30 | 6.1 | $5,000,000 | $5,000,000 | $5,000,000 | $5,000,000 | UFA | |||
Cirelli, Anthony | C | NHL | 23 | 5.9 | $4,800,000 | $4,800,000 | $4,800,000 | ||||||
Killorn, Alex | M-NTC | LW | NHL | 31 | 5.5 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | ||||
Coleman, Blake | LW, RW | NHL | 29 | 2.2 | $1,800,000 | UFA | |||||||
Goodrow, Barclay | LW | NHL | 28 | 1.1 | $925,000 | UFA | |||||||
Maroon, Patrick | NTC | LW, RW | NHL | 32 | 1.1 | $900,000 | $900,000 | UFA | |||||
Joseph, Mathieu | LW, C | NHL | 24 | 0.9 | $737,500 | $737,500 | |||||||
Volkov, Alexander | LW, RW | NHL | 23 | 0.9 | $700,000 | ||||||||
TOTAL | 27.8 | 55.3 | $45,029,166 | $41,604,166 | $27,916,666 | $18,666,666 | $5,166,666 | ||||||
DEFENSE (7 - $25,300,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Hedman, Victor "A" | NMC | LD | NHL | 30 | 9.7 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | ||
McDonagh, Ryan "A" | NTC | LD | NHL | 31 | 8.3 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | |
Sergachev, Mikhail | LD | NHL | 22 | 5.9 | $4,800,000 | $4,800,000 | $4,800,000 | ||||||
Cernak, Erik | RD | NHL | 23 | 3.6 | $2,950,000 | $2,950,000 | $2,950,000 | ||||||
Rutta, Jan | RD | NHL | 30 | 1.6 | $1,300,000 | $1,300,000 | UFA | ||||||
Foote, Cal | ELC | RD | NHL | 22 | 1.1 | $925,000 | RFA | ||||||
Borgman, Andreas | LD | NHL | 25 | 0.9 | $700,000 | ||||||||
TOTAL | 26.1 | 31.0 | $25,300,000 | $23,675,000 | $22,375,000 | $14,625,000 | $14,625,000 | $6,750,000 | |||||
GOALIES (2 - $10,800,000) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Vasilevskiy, Andrei | G | NHL | 26 | 11.7 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | ||
McElhinney, Curtis | 35+ | G | NHL | 37 | 1.6 | $1,300,000 | UFA | ||||||
TOTAL | 31.5 | 13.3 | $10,800,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | ||||
LONG-TERM INJURED RESERVE (4 - $17,712,500) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Kucherov, Nikita Salary Relief: $9,500,000 P.Bonus Relief: $0 | NMC | RW | LTIR | 27 | 11.7 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |
Gáborík, Marián Salary Relief: $4,875,000 P.Bonus Relief: $0 | RW | LTIR | 39 | 6.0 | $4,875,000 | UFA | |||||||
Nilsson, Anders Salary Relief: $2,600,000 P.Bonus Relief: $0 | G | LTIR | 30 | 3.2 | $2,600,000 | UFA | |||||||
Stephens, Mitchell Salary Relief: $737,500 P.Bonus Relief: $0 | C | LTIR | 24 | 0.9 | $737,500 | $737,500 | RFA | ||||||
TOTAL | 30.0 | $17,712,500 | $10,237,500 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |||||
TAXI SQUAD (5) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Schenn, Luke | RD | Taxi Squad | 31 | 1.0 | $0 | UFA | |||||||
Barré-Boulet, Alex | ELC | C | Taxi Squad | 23 | 0.9 | $0 | RFA | ||||||
Colton, Ross | | C | Taxi Squad | 24 | 0.9 | $0 | |||||||
Smith, Gemel | C | Taxi Squad | 26 | 0.9 | $0 | UFA | |||||||
Gibson, Christopher | G | Taxi Squad | 28 | 0.9 | $0 | UFA | |||||||
TOTAL | |||||||||||||
BUYOUT HISTORY (1) | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | ||||||
Lecavalier, Vincent | $0 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
TOTAL | |||||||||||||
Statistics | ROSTER SIZE | 21 | 15 | 10 | 6 | 4 | 2 | 1 | |||||
STANDARD PLAYER CONTRACTS | 45 | 24 | 15 | 7 | 5 | 3 | 2 | ||||||
AVERAGE AGE | 27.6 | 28.7 | 29.6 | 32.5 | 33 | 33.5 | 32 | ||||||
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 | $98,596,125 | $85,016,666 | $69,291,666 | $52,291,666 | $38,791,666 | $25,750,000 | $19,000,000 | ||||||
PROJECTED CAP SPACE | $0 | -$3,516,666 | $12,208,334 | $29,208,334 | $42,708,334 | $55,750,000 | $62,500,000 | ||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | - | ||||||
DEADLINE CAP SPACE | $0 | - | - | - | - | - | - | ||||||
ESTIMATED SALARY EXPENDITURE | $88,591,905 | $96,011,905 | $72,846,905 | $53,511,905 | $39,791,905 | $22,961,905 | $16,761,905 | ||||||
CARRYOVER BONUS OVERAGES | $0 | - | - | - | - | - | - | ||||||
POTENTIAL PERFORMANCE BONUSES | $500,000 | $0 | $0 | $0 | $0 | $0 | $0 | ||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||
NON-ROSTER FORWARDS (10) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Katchouk, Boris | ELC | LW | Minor | 22 | 1.0 | $833,333 | RFA | ||||||
Raddysh, Taylor | ELC | RW | Minor | 23 | 1.0 | $833,333 | RFA | ||||||
Goncalves, Gage | ELC | C | Junior | 20 | 1.0 | $825,833 | $825,833 | $825,833 | RFA | ||||
Finley, Jack | ELC | C | Junior | 18 | 1.0 | $825,833 | $825,833 | $825,833 | RFA | ||||
Huntington, Jimmy | ELC | C | Minor | 22 | 1.0 | $809,166 | $809,166 | RFA | |||||
Lohin, Ryan | ELC | C, LW, RW | Minor | 24 | 1.0 | $792,500 | |||||||
Fortier, Gabriel | ELC | LW | Junior | 21 | 1.0 | $791,667 | $791,667 | $791,667 | RFA | ||||
Somppi, Otto | ELC | C | Minor | 23 | 0.9 | $763,333 | RFA | ||||||
Lipanov, Alexey | ELC | C | Loan | 21 | 0.9 | $747,500 | $747,500 | RFA | |||||
Nieves, Cristoval | C, LW | Minor | 27 | 0.9 | $708,000 | UFA | |||||||
TOTAL | 22.1 | $7,930,498 | $3,999,999 | $2,443,333 | |||||||||
NON-ROSTER DEFENSE (6) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Green, Alex | ELC | RD | Minor | 22 | 1.0 | $817,500 | $817,500 | RFA | |||||
Semykin, Dmitri | ELC | RD | Minor | 21 | 1.0 | $813,333 | $813,333 | $813,333 | RFA | ||||
Thomas, Ben | D | Minor | 24 | 0.9 | $700,000 | ||||||||
Walcott, Daniel | LD | Minor | 27 | 0.9 | $700,000 | UFA | |||||||
Day, Sean | | LD | Minor | 23 | 0.9 | $700,000 | RFA | ||||||
Witkowski, Luke | RD, RW | Minor | 30 | 0.9 | $700,000 | UFA | |||||||
TOTAL | 24.5 | $4,430,833 | $1,630,833 | $813,333 | |||||||||
NON-ROSTER GOALIES (1) | TERMS | POS | STATUS | AGE | CAP% | 2020-21 | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Martin, Spencer | G | Minor | 25 | 0.9 | $700,000 | ||||||||
TOTAL | 25.0 | $700,000 | |||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |