FORWARDS (11 - $43,133,333) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Kucherov, Nikita | NMC | RW | NHL | Draft | 28 | 11.5 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | UFA | |
Point, Brayden | C, RW | NHL | Draft | 26 | 11.5 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | ||
Stamkos, Steven "C" | NMC | RW, C, LW | NHL | Draft | 32 | 10.3 | $8,500,000 | $8,500,000 | UFA | ||||
Cirelli, Anthony | C, RW | NHL | Draft | 24 | 5.8 | $4,800,000 | |||||||
Killorn, Alex | M-NTC | LW | NHL | Draft | 32 | 5.4 | $4,450,000 | UFA | |||||
Hagel, Brandon | LW, RW | NHL | Trade | 23 | 1.8 | $1,500,000 | $1,500,000 | RFA | |||||
Colton, Ross | LW, C | NHL | Draft | 25 | 1.4 | $1,125,000 | |||||||
Bellemare, Pierre-Édouard | 35+ | C, LW | NHL | Signed | 37 | 1.2 | $1,000,000 | UFA | |||||
Perry, Corey | 35+NTC | RW | NHL | Signed | 37 | 1.2 | $1,000,000 | UFA | |||||
Maroon, Patrick | M-NTC | LW, RW | NHL | Signed | 34 | 1.2 | $1,000,000 | $1,000,000 | UFA | ||||
Barré-Boulet, Alex | RW, LW | NHL | Waivers claim | 25 | 0.9 | $758,333 | $758,333 | UFA | |||||
Nash, Riley | C, RW | NHL | Trade | 33 | UFA | ||||||||
Palat, Ondrej | LW, RW | NHL | Draft | 31 | UFA | ||||||||
Paul, Nicholas | C, LW | NHL | Trade | 27 | UFA | ||||||||
TOTAL | 29.6 | 52.3 | $43,133,333 | $30,758,333 | $19,000,000 | $19,000,000 | $19,000,000 | $9,500,000 | |||||
DEFENSE (6 - $24,075,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Hedman, Victor "A" | M-NTC | LD | NHL | Draft | 31 | 9.5 | $7,875,000 | $7,875,000 | $7,875,000 | UFA | |||
McDonagh, Ryan "A" | NTC | LD | NHL | Trade | 32 | 8.2 | $6,750,000 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | ||
Sergachev, Mikhail | LD/RD | NHL | Trade | 23 | 5.8 | $4,800,000 | |||||||
Cernak, Erik | RD | NHL | Trade | 24 | 3.6 | $2,950,000 | |||||||
Bogosian, Zach | NTC | RD | NHL | Signed | 31 | 1.0 | $850,000 | $850,000 | UFA | ||||
Foote, Cal | RD | NHL | Draft | 23 | 1.0 | $850,000 | |||||||
Rutta, Jan | LD/RD | NHL | Signed | 31 | UFA | ||||||||
TOTAL | 27.9 | 29.2 | $24,075,000 | $15,475,000 | $14,625,000 | $6,750,000 | |||||||
GOALIES (2 - $10,400,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Vasilevskiy, Andrei | NMC | G | NHL | Draft | 27 | 11.5 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |
Elliott, Brian | 35+ | G | NHL | Signed | 37 | 1.1 | $900,000 | UFA | |||||
TOTAL | 32.0 | 12.6 | $10,400,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | $9,500,000 | |||||
LONG-TERM INJURED RESERVE (1 - $6,875,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Seabrook, Brent Salary Relief: $6,875,000 P.Bonus Relief: $0 | M-NTC | RD | LTIR | Trade | 37 | 8.3 | $6,875,000 | $6,875,000 | UFA | ||||
TOTAL | 37.0 | 8.3 | $6,875,000 | $6,875,000 | |||||||||
DEAD CAP | |||||||||||||
BUYOUT HISTORY (1) | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |||||||
Vincent Lecavalier | $0 | $0 | $0 | $0 | $0 | ||||||||
TOTAL | $0 | $0 | $0 | $0 | $0 | ||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 19 | 10 | 5 | 4 | 3 | 2 | |||||||
STANDARD PLAYER CONTRACTS | 37 | 22 | 11 | 4 | 3 | 2 | |||||||
AVERAGE AGE | 29 | 29.9 | 30.8 | 31.3 | 31 | 31.5 | |||||||
ROSTER SIGNING BONUSES | $30,000,000 | $26,750,000 | $18,500,000 | $14,000,000 | $11,750,000 | $7,600,000 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $84,483,333 | $62,608,333 | $43,125,000 | $35,250,000 | $28,500,000 | $19,000,000 | |||||||
DEAD CAP HIT | $0 | $0 | $0 | $0 | $0 | - | |||||||
CARRYOVER BONUS OVERAGES | - | - | - | - | - | - | |||||||
PROJECTED CAP HIT | $84,483,333 | $62,608,333 | $43,125,000 | $35,250,000 | $28,500,000 | $19,000,000 | |||||||
SALARY CAP | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | -$1,983,333 | $20,891,667 | $41,375,000 | $49,250,000 | $56,000,000 | $65,500,000 | |||||||
CURRENT CAP SPACE | $0 | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $0 | $0 | $0 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $88,305,000 | $63,385,000 | $45,410,000 | $33,200,000 | $24,750,000 | $13,600,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $1,761,905 | $1,761,905 | $1,761,905 | $1,761,905 | $1,761,905 | - | |||||||
NON-ROSTER SIGNING BONUSES | $1,255,000 | $802,500 | $260,000 | - | - | - | |||||||
RETAINED SALARY REMAINING | 3 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (10) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Usau, Ilya | ELC | C | Minor | Signed | 20 | - | $897,500 | $897,500 | $897,500 | RFA | |||
MacArthur, Bennett | ELC | LW | Junior | Signed | 21 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Cajkovic, Maxim | ELC | RW, LW | Minor | Draft | 21 | - | $850,833 | $850,833 | RFA | ||||
Koepke, Cole | ELC | LW, RW | Minor | Draft | 24 | - | $842,500 | RFA | |||||
Dureau, Jaydon | ELC | LW | Minor | Draft | 21 | - | $841,667 | $841,667 | $841,667 | RFA | |||
Goncalves, Gage | ELC | LW | Minor | Draft | 21 | - | $820,000 | $820,000 | RFA | ||||
Finley, Jack | ELC | C | Junior | Draft | 19 | - | $797,500 | $797,500 | $797,500 | RFA | |||
Fortier, Gabriel | ELC | LW | Minor | Draft | 22 | - | $791,667 | RFA | |||||
Smith, Gemel | C | Minor | Waivers claim | 28 | - | $750,000 | UFA | ||||||
Walcott, Daniel | LW | Minor | Trade | 28 | - | $750,000 | UFA | ||||||
Felhaber, Tye | C | Minor | Trade | 23 | - | ||||||||
Ryfors, Simon | | C, LW, RW | Minor | Signed | 24 | - | |||||||
Somppi, Otto | C | Minor | Draft | 24 | - | ||||||||
Tufto, Odeen | | C | Minor | Signed | 25 | - | |||||||
Dumont, Gabriel | C | Minor | Signed | 31 | - | UFA | |||||||
Elie, Remi | LW | Minor | Signed | 27 | - | UFA | |||||||
Hudon, Charles | C, LW, RW | Minor | Signed | 27 | - | UFA | |||||||
Richard, Anthony | C | Minor | Trade | 25 | - | UFA G6 | |||||||
TOTAL | 23.9 | - | $8,200,834 | $5,066,667 | $3,395,834 | ||||||||
DEFENSE (5) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Carlile, Declan | ELC | LD | Minor | Signed | 20 | - | $855,000 | $855,000 | RFA | ||||
Perbix, Nick | ELC | RD | Minor | Draft | 23 | - | $842,500 | RFA | |||||
Schmidt, Roman | ELC | RD | Minor | Draft | 19 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Thompson, Jack | ELC | RD | Junior | Draft | 20 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Semykin, Dmitri | ELC | LD | Minor | Draft | 22 | - | $813,333 | RFA | |||||
Day, Sean | LD | Minor | Signed | 24 | - | ||||||||
Green, Alex | | RD | Minor | Draft | 23 | - | |||||||
Claesson, Fredrik | LD | Minor | Trade | 29 | - | UFA | |||||||
Raddysh, Darren | RD | Minor | Signed | 26 | - | UFA G6 | |||||||
TOTAL | 22.9 | - | $4,167,499 | $2,511,666 | $1,656,666 | ||||||||
GOALIES (2) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 | |
Alnefelt, Hugo | ELC | G | Minor | Draft | 20 | - | $850,833 | $850,833 | RFA | ||||
Miftakhov, Amir | ELC | G | Minor | Draft | 22 | - | $838,333 | $838,333 | RFA | ||||
Melnichuk, Alexei | | G | Minor | Trade | 23 | - | |||||||
Lagacé, Maxime | G | Minor | Signed | 29 | - | UFA | |||||||
TOTAL | 23.5 | - | $1,689,166 | $1,689,166 | |||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |