Total Salaries	38,500,000$
	Retains & Buyouts	1,500,000$
	Actual Cap Hit	40,000,000$
	Actual Cap Space	39,900,000$
	Projected Total Cap Hit	48,398,984$
	Projected Cap Space	31,501,016$

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

Flames Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Alec Martinez	D	37	3,600,000$	3,600,000$	UFA
Anthony Richard	LW	28	900,000$	900,000$	UFA
Boris Katchouk	LW	26	1,000,000$	1,000,000$	1,000,000$	1,000,000$	1,000,000$	UFA
Caleb Jones	D	27	1,200,000$	1,200,000$	1,200,000$	1,200,000$	UFA
Cam Atkinson	RW	35	4,000,000$	4,000,000$	4,000,000$	UFA
Collin Delia	G	30	900,000$	900,000$	UFA
Curtis Lazar	C/RW	30	1,800,000$	1,800,000$	1,800,000$	1,800,000$	1,800,000$	UFA
Dawson Mercer	RW	23	1,500,000$	1,500,000$	RFA
Hudson Fasching	RW	29	1,000,000$	1,000,000$	1,000,000$	1,000,000$	UFA
Isac Lundestrom	C/RW	25	1,800,000$	1,800,000$	1,800,000$	RFA
Jack Roslovic	C/RW	28	3,500,000$	3,500,000$	UFA
Joel Farabee	LW	25	3,000,000$	3,000,000$	3,000,000$	RFA
Justin Bailey	RW	29	1,000,000$	1,000,000$	1,000,000$	UFA
Kaiden Guhle	D	23	1,800,000$	1,800,000$	1,800,000$	RFA
Laurent Brossoit	G	32	2,400,000$	2,400,000$	2,400,000$	2,400,000$	2,400,000$	UFA
Lucas Condotta	C	27	600,000$	600,000$	UFA
Luke Evangelista	RW	23	800,000$	800,000$	800,000$	RFA
Mason Geertsen	D	29	900,000$	900,000$	UFA
Nick Perbix	D	26	1,800,000$	1,800,000$	1,800,000$	1,800,000$	1,800,000$	UFA
Sebastien Aho	D	29	2,000,000$	2,000,000$	2,000,000$	2,000,000$	2,000,000$	UFA
Tanner Kero	C	32	900,000$	900,000$	UFA
Troy Terry	C/RW	27	6,800,000$	6,800,000$	6,800,000$	6,800,000$	6,800,000$	UFA
Tyson Foerster	C	23	1,200,000$	1,200,000$	1,200,000$	RFA
Wade Allison	RW	27	600,000$	600,000$	600,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Akil Thomas	C/RW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Antonio Stranges	C/LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ben Berard	LW	26	600,000$	600,000$	RFA
Bobby Brink	RW	23	800,000$	800,000$	RFA
Carson Lambos	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cole Clayton	D	25	900,000$	900,000$	900,000$	RFA
David Farrance	D	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Dylan Wendt	RW	24	600,000$	600,000$	600,000$	RFA
Filip Engaras	C	25	600,000$	600,000$	RFA
Greg McKegg	C	32	600,000$	600,000$	UFA
Jack Matier	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jack Thompson	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jacques Bouquot	C/LW	25	600,000$	600,000$	600,000$	RFA
Jake Barczewski	G	26	900,000$	900,000$	900,000$	UFA
Jake Massie	D	28	600,000$	600,000$	UFA
Joakim Kemell	RW	20	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Josiah Didier	D	32	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Leo Loof	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Maxim Andreyev	C	26	600,000$	600,000$	600,000$	UFA
Mitchell Russell	C/RW	24	600,000$	600,000$	600,000$	RFA
Mitchell Weeks	G	23	900,000$	900,000$	900,000$	RFA
Nolan Maier	G	24	900,000$	900,000$	900,000$	RFA
Rory Kerins	C/LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Sean Farrell	C/LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Simon Pinard	LW	23	600,000$	600,000$	600,000$	RFA
Tory Dello	D	28	600,000$	600,000$	600,000$	UFA
Turner Elson	C/RW	32	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Wilmer Skoog	C	25	600,000$	600,000$	600,000$	RFA
Zachary Okabe	RW	24	600,000$	600,000$	600,000$	RFA