Total Salaries	76,600,000$
	Retains & Buyouts	-4,950,000$
	Actual Cap Hit	71,650,000$
	Actual Cap Space	3,250,000$
	Projected Total Cap Hit	74,573,132$
	Projected Cap Space	326,868$

UPPER LIMIT:74,900,000$ LOWER LIMIT: 44,919,674$

Flyers Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Aleksander Barkov	C	27	9,000,000$	9,000,000$	9,000,000$	9,000,000$	UFA
Brad Marchand	LW	34	7,800,000$	7,800,000$	7,800,000$	7,800,000$	7,800,000$	UFA
Bryan Rust	LW/RW	30	6,500,000$	6,500,000$	6,500,000$	6,500,000$	6,500,000$	UFA
Carson Soucy	D	28	1,900,000$	1,900,000$	1,900,000$	UFA
Craig Smith	C/RW	33	3,500,000$	3,500,000$	3,500,000$	UFA
Garnet Hathaway	LW/RW	31	1,500,000$	1,500,000$	1,500,000$	1,500,000$	UFA
Jakub Voracek	LW/RW	33	6,200,000$	6,200,000$	6,200,000$	UFA
Jamie Oleksiak	D	30	1,800,000$	1,800,000$	1,800,000$	1,800,000$	1,800,000$	UFA
Jaycob Megna	D	30	900,000$	900,000$	UFA
Jonas Brodin	D	29	3,300,000$	3,300,000$	3,300,000$	UFA
Mark Borowiecki	D	33	1,300,000$	1,300,000$	1,300,000$	UFA
Mattias Ekholm	D	32	5,200,000$	5,200,000$	UFA
Nick Bonino	C/LW	34	1,400,000$	1,400,000$	1,400,000$	1,400,000$	UFA
Nicolas Aube-Kubel	RW	26	900,000$	900,000$	900,000$	900,000$	UFA
Patrik Laine	LW/RW	24	7,000,000$	7,000,000$	7,000,000$	RFA
Ross Colton	C/LW/RW	26	2,500,000$	2,500,000$	RFA
Ryan Johansen	C	30	5,900,000$	5,900,000$	UFA
Ryan Suter	D	38	4,000,000$	4,000,000$	4,000,000$	UFA
Semyon Varlamov	G	34	4,000,000$	4,000,000$	UFA
Sergei Bobrovsky	G	34	6,000,000$	6,000,000$	UFA
Vladislav Namestnikov	C/LW	30	2,200,000$	2,200,000$	2,200,000$	2,200,000$	UFA
William Carrier	LW	28	800,000$	800,000$	UFA

Non-Roster	Pos	Age	Cap Hit	2022-23	2023-24	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30
Aaron Ness	D	32	600,000$	600,000$	UFA
Alexander Khovanov	C	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Alexandre Fortin	LW	26	600,000$	600,000$	RFA
Brent Gates Jr.	C	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Brett Murray	LW	24	600,000$	600,000$	600,000$	RFA
Daniel Walcott	LW	29	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Dylan Blujus	D	29	600,000$	600,000$	UFA
Dylan McIlrath	D	30	900,000$	900,000$	UFA
Francois Brassard	G	29	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Frederik Gauthier	C	27	900,000$	900,000$	UFA
Fredrik Claesson	D	30	900,000$	900,000$	UFA
Greg Pateryn	D	32	800,000$	800,000$	UFA
Gregory Hofmann	C	30	100,000$	100,000$	UFA
Haralds Egle	RW	26	600,000$	600,000$	UFA
Jacob Doty	RW	29	600,000$	600,000$	UFA
Joel Kellman	C	28	900,000$	900,000$	UFA
Jonathan Dahlen	LW	25	800,000$	800,000$	RFA
Jonathon Martin	RW	27	600,000$	600,000$	UFA
Kevin Czuczman	D	32	600,000$	600,000$	UFA
Kyle Olson	RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Luke Witkowski	D	32	900,000$	900,000$	UFA
Mason Morelli	RW	27	600,000$	600,000$	UFA
Maxim Letunov	C	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Olivier Galipeau	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Parker Wotherspoon	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Ryan Bednard	G	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$
Seth Griffith	C	30	900,000$	900,000$	UFA
Tyler Parks	G	30	900,000$	900,000$	900,000$	UFA