Total Salaries	55,900,000$
	Retains & Buyouts	-500,000$
	Actual Cap Hit	55,400,000$
	Actual Cap Space	24,500,000$
	Projected Total Cap Hit	55,548,929$
	Projected Cap Space	24,351,071$

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

Devils Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Alexander Barabanov	LW/RW	30	3,000,000$	3,000,000$	UFA
Andrew Agozzino	C/LW	33	900,000$	900,000$	UFA
Bowen Byram	D	23	3,200,000$	3,200,000$	3,200,000$	RFA
Brendan Smith	D	35	2,100,000$	2,100,000$	2,100,000$	UFA
Calle Jarnkrok	C/LW/RW	33	2,000,000$	2,000,000$	2,000,000$	UFA
Erik Brannstrom	D	25	1,800,000$	1,800,000$	1,800,000$	RFA
Fabian Zetterlund	C/RW	25	3,400,000$	3,400,000$	3,400,000$	RFA
Jack Quinn	RW	23	1,200,000$	1,200,000$	1,200,000$	RFA
Jaden Schwartz	C/LW	32	2,700,000$	2,700,000$	2,700,000$	2,700,000$	UFA
Jason Robertson	LW	25	8,600,000$	8,600,000$	8,600,000$	RFA
Jordan Eberle	RW	34	3,900,000$	3,900,000$	3,900,000$	UFA
Josh Doan	C/RW	22	800,000$	800,000$	800,000$	RFA
Juuso Valimaki	D	26	2,500,000$	2,500,000$	RFA
Magnus Hellberg	G	33	2,500,000$	2,500,000$	UFA
Marco Rossi	C	23	900,000$	900,000$	900,000$	RFA
Matthew Knies	LW	22	1,100,000$	1,100,000$	1,100,000$	1,100,000$	RFA
Morgan Frost	C	25	3,000,000$	3,000,000$	RFA
Ondrej Palat	LW	33	5,000,000$	5,000,000$	UFA
Owen Power	D	21	1,800,000$	1,800,000$	1,800,000$	RFA
Pierre-Luc Dubois	C/LW	26	4,200,000$	4,200,000$	4,200,000$	UFA
Pyotr Kochetkov	G	25	4,000,000$	4,000,000$	4,000,000$	4,000,000$	4,000,000$	UFA
Taylor Raddysh	RW	26	1,200,000$	1,200,000$	1,200,000$	UFA
Thomas Harley	D	23	900,000$	900,000$	RFA
Will Borgen	D	27	1,100,000$	1,100,000$	1,100,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Scheel	G	25	600,000$	600,000$	RFA
Alexis Gendron	C/RW	20	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Andy Welinski	D	31	900,000$	900,000$	UFA
Ben Kraws	G	24	1,800,000$	1,800,000$	1,800,000$	RFA
Chase Wheatcroft	C/LW/RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jacob Doty	RW	31	700,000$	700,000$	UFA
Jake Leschyshyn	C	25	800,000$	800,000$	RFA
Jean-Luc Foudy	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jeremie Bucheler	D	24	700,000$	700,000$	700,000$	RFA
Joe Carroll	LW	23	600,000$	600,000$	RFA
Ken Appleby	G	29	900,000$	900,000$	UFA
Lian Bichsel	D	20	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Lukas Svejkovsky	C/RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Martin Chromiak	LW/RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Mason Primeau	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Maxence Guenette	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Mike Hardman	LW/RW	25	600,000$	600,000$	RFA
Mitchell Gibson	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Navrin Mutter	LW	23	600,000$	600,000$	RFA
Nikolas Matinpalo	D	26	900,000$	900,000$	900,000$	UFA
Riley McKay	LW	25	600,000$	600,000$	RFA
Ryan McAllister	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Simon Nemec	D	20	1,500,000$	1,500,000$	1,500,000$	1,500,000$	RFA
Ty Emberson	D	24	800,000$	800,000$	RFA
Will MacKinnon	D	24	600,000$	600,000$	RFA
Wyllum Deveaux	C/LW/RW	24	600,000$	600,000$	RFA