Total Salaries	84,000,000$
	Retains & Buyouts	-3,250,000$
	Actual Cap Hit	80,750,000$
	Actual Cap Space	1,850,000$
	Projected Total Cap Hit	80,681,250$
	Projected Cap Space	1,918,750$

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

Ducks Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Alex Vlasic	D	24	3,000,000$	3,000,000$	3,000,000$	RFA
Alexander Kerfoot	C/LW	31	2,700,000$	2,700,000$	2,700,000$	2,700,000$	UFA
Brenden Dillon	D	34	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Brent Burns	D	40	4,800,000$	4,800,000$	UFA
Colton Sissons	C/RW	32	2,300,000$	2,300,000$	2,300,000$	UFA
David Kampf	C/LW/RW	30	1,200,000$	1,200,000$	1,200,000$	UFA
Evan Rodrigues	C/LW/RW	32	2,100,000$	2,100,000$	2,100,000$	UFA
Filip Hronek	D	28	6,000,000$	6,000,000$	6,000,000$	6,000,000$	UFA
Jacob Markstrom	G	35	6,500,000$	6,500,000$	UFA
Kirby Dach	C/RW	24	2,300,000$	2,300,000$	RFA
Martin Fehervary	D	26	2,500,000$	2,500,000$	RFA
Matt Rempe	C/RW	23	600,000$	600,000$	RFA
Mitchell Marner	C/RW	28	9,800,000$	9,800,000$	9,800,000$	UFA
Nazem Kadri	C	35	5,300,000$	5,300,000$	UFA
Nico Hischier	C/LW	26	8,200,000$	8,200,000$	8,200,000$	8,200,000$	UFA
Rasmus Dahlin	D	25	7,700,000$	7,700,000$	7,700,000$	7,700,000$	UFA
Sam Bennett	C/LW	29	4,500,000$	4,500,000$	UFA
Steven Lorentz	C	29	600,000$	600,000$	UFA
Ukko-Pekka Luukkonen	G	26	3,900,000$	3,900,000$	3,900,000$	3,900,000$	3,900,000$	UFA
Zach Hyman	LW/RW	33	7,500,000$	7,500,000$	7,500,000$	7,500,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Aleksi Heimosalmi	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Anton Malmstrom	D	25	700,000$	700,000$	RFA
Ben Steeves	LW	23	900,000$	900,000$	900,000$	RFA
Brett Chorske	C/RW	24	900,000$	900,000$	900,000$	RFA
Cole Reinhardt	LW	25	700,000$	700,000$	RFA
Collin Delia	G	31	900,000$	900,000$	UFA
Colten Ellis	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Colton Dach	C/LW	22	800,000$	800,000$	800,000$	RFA
Cooper Gay	RW	23	900,000$	900,000$	900,000$	RFA
Cooper Marody	C/RW	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Daniil Misyul	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Erik Johnson	D	37	900,000$	900,000$	UFA
Ethan Frisch	D	25	900,000$	900,000$	RFA
Ian Mitchell	D	26	900,000$	900,000$	900,000$	UFA
Jack Williams	RW	23	900,000$	900,000$	900,000$	RFA
Jaydon Dureau	LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Joey Abate	LW/RW	27	800,000$	800,000$	800,000$	UFA
Josh Lopina	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Justin Lee	D	25	600,000$	600,000$	RFA
Liam McLinskey	LW/RW	24	900,000$	900,000$	900,000$	RFA
Luke Cavallin	G	24	900,000$	900,000$	RFA
Malcolm Subban	G	31	900,000$	900,000$	900,000$	UFA
Maros Jedlicka	C/LW/RW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Mason Shaw	C/LW	27	800,000$	800,000$	800,000$	UFA
Matthew Sop	C/LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Michael Karow	D	26	700,000$	700,000$	700,000$	UFA
Quinn Hutson	RW	23	3,000,000$	3,000,000$	3,000,000$	RFA
Scooter Brickey	D	26	700,000$	700,000$	700,000$	UFA
Vincent Iorio	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Will Lockwood	RW	27	800,000$	800,000$	UFA
Xavier Simoneau	C	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Zachary Massicotte	D	24	600,000$	600,000$	RFA