Total Salaries	38,900,000$
	Retains & Buyouts	8,776,959$
	Actual Cap Hit	47,676,959$
	Actual Cap Space	32,223,041$
	Projected Total Cap Hit	54,046,535$
	Projected Cap Space	25,853,465$

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

Flyers Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Boqvist	D	24	1,000,000$	1,000,000$	RFA
Andreas Athanasiou	C/LW/RW	30	2,300,000$	2,300,000$	UFA
Andreas Englund	D	29	3,000,000$	3,000,000$	UFA
Austin Watson	C/LW/RW	33	1,100,000$	1,100,000$	UFA
Ben Harpur	D	30	1,000,000$	1,000,000$	1,000,000$	UFA
Brendan Lemieux	LW	29	700,000$	700,000$	700,000$	UFA
Joe Veleno	C	25	1,300,000$	1,300,000$	1,300,000$	RFA
Justin Brazeau	LW/RW	27	600,000$	600,000$	UFA
Kaapo Kahkonen	G	28	2,400,000$	2,400,000$	2,400,000$	UFA
Keegan Kolesar	RW	27	1,300,000$	1,300,000$	1,300,000$	UFA
Kyle Burroughs	D	29	800,000$	800,000$	800,000$	UFA
Liam O'Brien	C	30	1,000,000$	1,000,000$	1,000,000$	1,000,000$	UFA
Louis Crevier	D	23	600,000$	600,000$	600,000$	RFA
Marcus Foligno	LW/RW	33	4,000,000$	4,000,000$	4,000,000$	UFA
Martin Jones	G	35	3,400,000$	3,400,000$	UFA
Matt Benning	D	30	2,500,000$	2,500,000$	2,500,000$	2,500,000$	UFA
Matt Grzelcyk	D	31	1,700,000$	1,700,000$	UFA
Miles Wood	LW	29	2,100,000$	2,100,000$	2,100,000$	2,100,000$	2,100,000$	UFA
Nicolas Deslauriers	LW	34	1,300,000$	1,300,000$	1,300,000$	UFA
Patrik Laine	LW/RW	26	6,200,000$	6,200,000$	6,200,000$	UFA
Ryan Johansen	C	32	3,500,000$	3,500,000$	3,500,000$	3,500,000$	UFA
Tomas Nosek	C/LW	32	900,000$	900,000$	900,000$	UFA
Vincent Desharnais	D	28	1,400,000$	1,400,000$	1,400,000$	1,400,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2024-25	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32
Adam Cracknell	C	39	900,000$	900,000$	UFA
Adam Edstrom	C/LW/RW	24	600,000$	600,000$	600,000$	RFA
Ales Stezka	G	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Alexander Petrovic	D	33	600,000$	600,000$	UFA
Arshdeep Bains	LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Bokondji Imama	LW	28	900,000$	900,000$	UFA
Brett Murray	LW	26	800,000$	800,000$	800,000$	UFA
Brett Sutter	C	37	600,000$	600,000$	UFA
Byron Froese	C	34	900,000$	900,000$	UFA
Dan Renouf	D	30	600,000$	600,000$	UFA
Daniel Walcott	LW	31	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Dennis Gilbert	D	28	900,000$	900,000$	900,000$	UFA
Evan Polei	LW	29	600,000$	600,000$	UFA
Georgi Romanov	G	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Gustavs Grigals	G	26	900,000$	900,000$	900,000$	UFA
Jake Livingstone	D	25	800,000$	800,000$	800,000$	UFA
Jalen Luypen	C/LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Justin Dowling	C	34	900,000$	900,000$	UFA
Kevin Connauton	D	35	900,000$	900,000$	900,000$	UFA
Max Willman	LW	30	900,000$	900,000$	900,000$	UFA
Montana Onyebuchi	D	25	600,000$	600,000$	RFA
Olivier Galipeau	D	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Riley Damiani	C	25	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryan Bednard	G	28	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryan Lomberg	LW/RW	30	900,000$	900,000$	900,000$	UFA
Ryan McGregor	C	26	600,000$	600,000$	RFA
Ryan Winterton	C/LW/RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Scott Sabourin	RW	32	900,000$	900,000$	UFA
Seth Helgeson	D	34	600,000$	600,000$	UFA
Steven Fogarty	C	31	900,000$	900,000$	900,000$	UFA
Ville Ottavainen	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Xavier Ouellet	D	31	900,000$	900,000$	UFA