Total Salaries	85,100,000$
	Retains & Buyouts	-3,800,000$
	Actual Cap Hit	81,300,000$
	Actual Cap Space	-6,400,000$
	Projected Total Cap Hit	74,340,345$
	Projected Cap Space	559,655$

UPPER LIMIT:74,900,000$ LOWER LIMIT: 44,919,674$

Wild Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Alex Nedeljkovic	G	27	3,000,000$	3,000,000$	3,000,000$	UFA
Blake Coleman	C/LW/RW	31	3,000,000$	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA
Cam Atkinson	RW	33	4,000,000$	4,000,000$	4,000,000$	4,000,000$	4,000,000$	UFA
Connor McDavid	C	26	10,000,000$	10,000,000$	11,000,000$	11,000,000$	11,000,000$	11,000,000$	UFA
Dougie Hamilton	D	29	6,000,000$	6,000,000$	6,000,000$	6,000,000$	6,000,000$	UFA
Frederik Andersen	G	33	4,600,000$	4,600,000$	UFA
Jake Guentzel	LW/RW	28	7,300,000$	7,300,000$	7,300,000$	7,300,000$	UFA
John Klingberg	D	30	5,300,000$	5,300,000$	UFA
Jonas Siegenthaler	D	25	2,100,000$	2,100,000$	2,100,000$	2,100,000$	2,100,000$	UFA
Kevin Labanc	LW/RW	27	1,000,000$	1,000,000$	1,000,000$	UFA
Leon Draisaitl	C/LW/RW	27	10,300,000$	10,300,000$	10,300,000$	10,300,000$	UFA
Matt Nieto	LW/RW	30	800,000$	800,000$	800,000$	800,000$	800,000$	UFA
Mika Zibanejad	C	29	7,900,000$	7,900,000$	7,900,000$	7,900,000$	UFA
Miro Heiskanen	D	23	5,300,000$	5,300,000$	5,300,000$	RFA
Nic Dowd	C/RW	32	800,000$	800,000$	800,000$	UFA
Nick Ritchie	LW	27	1,900,000$	1,900,000$	1,900,000$	1,900,000$	UFA
Patrik Nemeth	D	31	2,000,000$	2,000,000$	2,000,000$	2,000,000$	UFA
Riley Sheahan	C/LW	31	1,800,000$	1,800,000$	1,800,000$	UFA
Ryan Getzlaf	C	37	3,000,000$	3,000,000$	UFA
Ryan McDonagh	D	33	5,000,000$	5,000,000$	UFA

Non-Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Alex Biega	D	35	900,000$	900,000$	UFA
Alex Lyon	G	30	800,000$	800,000$	800,000$	UFA
Alexandre Texier	C/LW	23	800,000$	800,000$	RFA
CJ Suess	LW	29	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Cal O'Reilly	C	36	900,000$	900,000$	900,000$	UFA
Chad Yetman	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Collin Adams	LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Dennis Gilbert	D	26	700,000$	700,000$	700,000$	UFA
Felix Bibeau	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Gabriel Carlsson	D	26	800,000$	800,000$	800,000$	UFA
Graham Knott	LW	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
J.C. Beaudin	C	26	600,000$	600,000$	RFA
Jacob Peterson	C/LW	23	700,000$	700,000$	700,000$	RFA
Jimmy Huntington	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Justin Kirkland	C/LW/RW	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Keaton Thompson	D	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Kevin Stenlund	C	26	700,000$	700,000$	700,000$	UFA
Kody Clark	RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Kyle Clifford	LW	32	900,000$	900,000$	900,000$	UFA
Kyle Rau	C/LW/RW	30	900,000$	900,000$	900,000$	UFA
Lane Pederson	C	25	800,000$	800,000$	800,000$	RFA
Louis-Philip Guindon	G	27	600,000$	600,000$	UFA
Mac Hollowell	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Mark Friedman	D	27	800,000$	800,000$	UFA
Mat Robson	G	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Matt Luff	RW	25	800,000$	800,000$	800,000$	UFA
Ryan Dmowski	LW	26	600,000$	600,000$	RFA
Scott Harrington	D	30	900,000$	900,000$	900,000$	UFA
Thomas Hickey	D	34	900,000$	900,000$	900,000$	UFA
Zac Dalpe	C/RW	33	900,000$	900,000$	UFA