Total Salaries	49,800,000$
	Retains & Buyouts	3,000,000$
	Actual Cap Hit	52,800,000$
	Actual Cap Space	27,100,000$
	Projected Total Cap Hit	49,966,487$
	Projected Cap Space	29,933,513$

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

Kraken Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Alex Iafallo	C/LW	31	4,500,000$	4,500,000$	4,500,000$	UFA
Alex Lyon	G	32	2,300,000$	2,300,000$	2,300,000$	2,300,000$	2,300,000$	UFA
Anthony Beauvillier	LW/RW	27	4,300,000$	4,300,000$	4,300,000$	4,300,000$	UFA
Blake Wheeler	RW	38	5,900,000$	5,900,000$	UFA
Brendan Gallagher	RW	32	4,800,000$	4,800,000$	UFA
Cal Petersen	G	30	1,200,000$	1,200,000$	UFA
Erik Gudbranson	D	33	2,500,000$	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Ethan Bear	D	27	2,000,000$	2,000,000$	2,000,000$	2,000,000$	UFA
Ilya Mikheyev	LW/RW	30	3,000,000$	3,000,000$	UFA
John Ludvig	D	24	800,000$	800,000$	800,000$	RFA
Justin Holl	D	33	2,000,000$	2,000,000$	2,000,000$	UFA
Matthew Peca	C	31	1,000,000$	1,000,000$	1,000,000$	UFA
Pavol Regenda	LW/RW	25	700,000$	700,000$	RFA
Pius Suter	C	28	2,600,000$	2,600,000$	2,600,000$	UFA
Sam Gagner	C/RW	35	1,000,000$	1,000,000$	1,000,000$	UFA
Spencer Martin	G	29	1,000,000$	1,000,000$	1,000,000$	UFA
Tanner Pearson	LW	32	2,500,000$	2,500,000$	UFA
Travis Boyd	C/RW	31	2,000,000$	2,000,000$	UFA
Travis Hamonic	D	34	1,200,000$	1,200,000$	1,200,000$	UFA
Trevor van Riemsdyk	D	33	2,100,000$	2,100,000$	UFA
Tyson Jost	C	27	1,000,000$	1,000,000$	1,000,000$	1,000,000$	UFA
Will Butcher	D	30	1,800,000$	1,800,000$	UFA
Wyatt Kaiser	D	22	800,000$	800,000$	800,000$	800,000$	RFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Alex Kannok Leipert	D	24	600,000$	600,000$	600,000$	RFA
Cameron Hebig	RW	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Colin Felix	D	26	600,000$	600,000$	600,000$	UFA
Dylan McIlrath	D	32	900,000$	900,000$	UFA
Emil Heineman	LW/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Erik Portillo	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ethan Cardwell	RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Helge Grans	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ivan Prosvetov	G	26	800,000$	800,000$	RFA
Jake Christiansen	D	25	900,000$	900,000$	RFA
Jared Davidson	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Joseph Gambardella	C/LW	31	600,000$	600,000$	UFA
Kyle Looft	D	26	600,000$	600,000$	600,000$	UFA
Linus Karlsson	C/RW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Marat Khusnutdinov	C/LW	22	800,000$	800,000$	800,000$	800,000$	RFA
Matthew Maggio	RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Nick Swaney	RW	27	800,000$	800,000$	800,000$	UFA
Nick Wolff	D	28	600,000$	600,000$	600,000$	UFA
Raphael Lavoie	RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Roby Jarventie	LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Roni Hirvonen	LW/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ruslan Iskhakov	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryder Korczak	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryker Evans	D	23	800,000$	800,000$	800,000$	RFA
Sam Bitten	C	25	600,000$	600,000$	600,000$	RFA
Samuel Fagemo	LW	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Tanner Dickinson	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Uvis Balinskis	D	28	900,000$	900,000$	UFA
Vasili Ponomaryov	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA