Total Salaries	72,900,000$
	Retains & Buyouts	0$
	Actual Cap Hit	72,900,000$
	Actual Cap Space	9,700,000$
	Projected Total Cap Hit	72,884,470$
	Projected Cap Space	9,715,530$

UPPER LIMIT:82,600,000$ LOWER LIMIT: 49,537,585$

Mammoth Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Alex Laferriere	RW	24	800,000$	800,000$	RFA
Brayden Schenn	C/LW/RW	34	5,900,000$	5,900,000$	5,900,000$	UFA
Charlie Lindgren	G	31	2,500,000$	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Darren Raddysh	D	29	1,600,000$	1,600,000$	1,600,000$	1,600,000$	UFA
Dylan DeMelo	D	32	2,400,000$	2,400,000$	UFA
Dylan Guenther	LW/RW	22	900,000$	900,000$	RFA
Dylan Strome	C/RW	28	5,800,000$	5,800,000$	5,800,000$	UFA
Evan Bouchard	D	26	7,000,000$	7,000,000$	RFA
Gabriel Vilardi	C/RW	26	7,300,000$	7,300,000$	7,300,000$	7,300,000$	7,300,000$	UFA
Jackson LaCombe	D	24	1,700,000$	1,700,000$	RFA
Juraj Slafkovsky	LW/RW	21	900,000$	900,000$	RFA
Karel Vejmelka	G	29	3,000,000$	3,000,000$	UFA
Leo Carlsson	C/RW	20	1,500,000$	1,500,000$	1,500,000$	RFA
Mason Marchment	C/LW	30	4,200,000$	4,200,000$	4,200,000$	4,200,000$	UFA
Mikey Anderson	D	26	3,200,000$	3,200,000$	3,200,000$	3,200,000$	3,200,000$	UFA
Nick Bjugstad	C/RW	33	2,000,000$	2,000,000$	UFA
Oliver Ekman-Larsson	D	34	4,000,000$	4,000,000$	UFA
Owen Tippett	LW/RW	26	3,800,000$	3,800,000$	3,800,000$	3,800,000$	3,800,000$	UFA
Rickard Rakell	LW/RW	32	7,000,000$	7,000,000$	7,000,000$	7,000,000$	7,000,000$	UFA
Ridly Greig	C/LW	23	900,000$	900,000$	RFA
Sean Monahan	C	31	5,000,000$	5,000,000$	5,000,000$	5,000,000$	UFA
Zach Bogosian	D	35	1,500,000$	1,500,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Akira Schmid	G	25	900,000$	900,000$	RFA
Caedan Bankier	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cale Fleury	D	26	900,000$	900,000$	900,000$	UFA
Callahan Burke	RW	28	800,000$	800,000$	800,000$	UFA
Case McCarthy	D	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Dennis Hildeby	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Dom DiVincentiis	G	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Frederic Brunet	C/D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Gabriel Fortier	LW	25	800,000$	800,000$	RFA
Graeme Clarke	RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Hendrix Lapierre	C	23	1,200,000$	1,200,000$	RFA
Henry Thrun	D	24	1,100,000$	1,100,000$	RFA
Jacob Doty	RW	32	600,000$	600,000$	UFA
Jaycob Megna	D	32	900,000$	900,000$	900,000$	UFA
John Beecher	C/LW	24	900,000$	900,000$	RFA
Joona Koppanen	LW	27	700,000$	700,000$	UFA
Jordan Harris	D	25	900,000$	900,000$	RFA
Juha Jaaska	LW	27	900,000$	900,000$	900,000$	UFA
Justin Sourdif	C/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Leevi Merilainen	G	23	800,000$	800,000$	800,000$	RFA
Maksymilian Szuber	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Matt Benning	D	31	900,000$	900,000$	900,000$	UFA
Matt Luff	RW	28	900,000$	900,000$	900,000$	UFA
Matthew Poitras	C	21	800,000$	800,000$	800,000$	RFA
Max McCue	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Scott Morrow	D	23	800,000$	800,000$	800,000$	RFA
Ty Young	G	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Tyler Madden	C	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA