Total Salaries	48,100,000$
	Retains & Buyouts	3,790,000$
	Actual Cap Hit	51,890,000$
	Actual Cap Space	28,010,000$
	Projected Total Cap Hit	51,637,401$
	Projected Cap Space	28,262,599$

UPPER LIMIT:79,900,000$ LOWER LIMIT: 47,918,318$

Islanders Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Antti Raanta	G	35	2,200,000$	2,200,000$	UFA
Barrett Hayton	C/LW	24	3,000,000$	3,000,000$	RFA
Bobby McMann	LW	28	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Cal Foote	D	25	1,500,000$	1,500,000$	RFA
Connor Bedard	C	19	3,000,000$	3,000,000$	3,000,000$	3,000,000$	RFA
Conor Sheary	LW/RW	32	3,000,000$	3,000,000$	UFA
Derek Ryan	C/RW	37	1,200,000$	1,200,000$	UFA
Garnet Hathaway	LW/RW	32	1,500,000$	1,500,000$	UFA
Jesperi Kotkaniemi	C	24	2,800,000$	2,800,000$	2,800,000$	RFA
Jordan Oesterle	D	32	2,300,000$	2,300,000$	UFA
Mason Lohrei	D	23	1,400,000$	1,400,000$	1,400,000$	RFA
Matt Murray	G	30	1,100,000$	1,100,000$	1,100,000$	UFA
Michael Amadio	C/LW/RW	28	1,000,000$	1,000,000$	1,000,000$	UFA
Michael McLeod	C	26	1,300,000$	1,300,000$	1,300,000$	1,300,000$	1,300,000$	UFA
Noah Gregor	C	26	1,000,000$	1,000,000$	RFA
Oliver Kylington	D	27	1,100,000$	1,100,000$	UFA
Oskar Lindblom	LW/RW	28	1,300,000$	1,300,000$	1,300,000$	1,300,000$	UFA
Rasmus Ristolainen	D	30	4,000,000$	4,000,000$	UFA
Sam Montembeault	G	28	3,200,000$	3,200,000$	3,200,000$	3,200,000$	UFA
Sammy Blais	LW/RW	28	4,000,000$	4,000,000$	4,000,000$	UFA
Scott Perunovich	D	26	1,000,000$	1,000,000$	RFA
T.J. Oshie	RW	37	4,000,000$	4,000,000$	4,000,000$	UFA
Tyler Tucker	D	24	700,000$	700,000$	RFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Wilsby	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Austin Rueschhoff	RW	27	700,000$	700,000$	700,000$	700,000$	UFA
Bennett MacArthur	LW	23	900,000$	900,000$	900,000$	RFA
Brayden Tracey	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Brett Harrison	C	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Chase Stillman	RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cooper Black	G	23	1,800,000$	1,800,000$	1,800,000$	RFA
Curtis Douglas	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Curtis Hall	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ethan Del Mastro	D	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ethan Keppen	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Filip Johansson	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Gavin White	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Joel Blomqvist	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
John Farinacci	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Judd Caulfield	C/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Kyle MacLean	C/LW	25	700,000$	700,000$	RFA
Logan Pietila	RW	24	900,000$	900,000$	900,000$	RFA
Mikhail Maltsev	LW	26	700,000$	700,000$	700,000$	700,000$	UFA
Nathan Gaucher	C	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Nick Abruzzese	C/LW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Nolan Foote	LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ole Julian Bjorgvik Holm	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Remi Poirier	G	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryan Shea	D	27	700,000$	700,000$	UFA
Sam Poulin	LW/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Samuel Bolduc	D	23	800,000$	800,000$	RFA
Sebastian Cossa	G	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Tag Bertuzzi	C	23	900,000$	900,000$	900,000$	RFA
Travis Barron	LW	26	700,000$	700,000$	RFA
Vincent Sevigny	D	23	900,000$	900,000$	900,000$	RFA