Total Salaries	82,500,000$
	Retains & Buyouts	2,550,000$
	Actual Cap Hit	85,050,000$
	Actual Cap Space	-5,150,000$
	Projected Total Cap Hit	74,937,644$
	Projected Cap Space	4,962,356$

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

Wild Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Henrique	C/LW	35	3,800,000$	3,800,000$	3,800,000$	3,800,000$	UFA
Alex Nedeljkovic	G	29	2,000,000$	2,000,000$	2,000,000$	UFA
Anton Lundell	C	23	1,800,000$	1,800,000$	RFA
Blake Coleman	C/LW/RW	33	3,000,000$	3,000,000$	3,000,000$	UFA
Brandon Saad	LW/RW	32	3,000,000$	3,000,000$	UFA
Connor McDavid	C	28	11,000,000$	11,000,000$	11,000,000$	11,000,000$	UFA
Dougie Hamilton	D	31	6,000,000$	6,000,000$	6,000,000$	UFA
Jake Guentzel	LW/RW	30	7,300,000$	7,300,000$	UFA
Jamie Oleksiak	D	32	1,800,000$	1,800,000$	1,800,000$	UFA
Jan Rutta	D	34	1,300,000$	1,300,000$	1,300,000$	1,300,000$	UFA
Kevin Stenlund	C	28	800,000$	800,000$	800,000$	800,000$	800,000$	UFA
Leon Draisaitl	C/LW/RW	29	10,300,000$	10,300,000$	UFA
Marcus Pettersson	D	28	2,500,000$	2,500,000$	2,500,000$	UFA
Matt Nieto	LW/RW	32	800,000$	800,000$	800,000$	UFA
Miro Heiskanen	D	25	7,500,000$	7,500,000$	7,500,000$	RFA
Nic Dowd	C/RW	34	1,500,000$	1,500,000$	1,500,000$	1,500,000$	UFA
Nick Bonino	C/LW	36	1,400,000$	1,400,000$	UFA
Ryan McDonagh	D	35	2,400,000$	2,400,000$	2,400,000$	2,400,000$	UFA
Sergei Bobrovsky	G	36	3,000,000$	3,000,000$	3,000,000$	3,000,000$	UFA
Timo Meier	LW/RW	28	7,800,000$	7,800,000$	7,800,000$	7,800,000$	UFA
Tom Wilson	RW	31	3,500,000$	3,500,000$	3,500,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Austin Czarnik	C	32	900,000$	900,000$	UFA
CJ Suess	LW	31	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Carter Gylander	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Dean Stewart	D	26	600,000$	600,000$	UFA
Declan Carlile	D	24	1,500,000$	1,500,000$	RFA
Dryden Hunt	LW	29	900,000$	900,000$	900,000$	UFA
Emil Andrae	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Griffin Luce	D	27	600,000$	600,000$	UFA
Jack Johnson	D	38	900,000$	900,000$	900,000$	UFA
Jacob Peterson	C/LW	25	800,000$	800,000$	RFA
Jeremy McKenna	RW	25	700,000$	700,000$	RFA
Jet Greaves	G	24	1,800,000$	1,800,000$	RFA
Jimmy Huntington	C	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
John Stevens	C	30	600,000$	600,000$	600,000$	UFA
Josiah Slavin	LW	26	700,000$	700,000$	RFA
Julian Junca	G	25	900,000$	900,000$	900,000$	UFA
Justin Kirkland	C/LW/RW	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Keaton Thompson	D	29	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Lane Pederson	C	27	900,000$	900,000$	900,000$	UFA
Louis Boudon	C	26	700,000$	700,000$	RFA
Mac Hollowell	D	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Mathieu Olivier	RW	28	900,000$	900,000$	UFA
Matt Kiersted	D	26	700,000$	700,000$	700,000$	UFA
Patrick Giles	RW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Philippe Maillet	C	32	600,000$	600,000$	UFA
Rhett Gardner	C	29	600,000$	600,000$	600,000$	UFA
Robert Mastrosimone	C/LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Rocco Grimaldi	RW	32	900,000$	900,000$	900,000$	UFA
Tyson Kozak	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA