Total Salaries	47,300,000$
	Retains & Buyouts	8,395,000$
	Actual Cap Hit	55,695,000$
	Actual Cap Space	24,205,000$
	Projected Total Cap Hit	55,812,465$
	Projected Cap Space	24,087,535$

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
Andreas Athanasiou	C/LW/RW	30	2,300,000$	2,300,000$	UFA
Andreas Englund	D	28	3,000,000$	3,000,000$	UFA
Austin Watson	C/LW/RW	32	1,100,000$	1,100,000$	UFA
Ben Harpur	D	29	1,000,000$	1,000,000$	1,000,000$	UFA
Brendan Lemieux	LW	28	700,000$	700,000$	700,000$	UFA
Jackson LaCombe	D	23	1,700,000$	1,700,000$	1,700,000$	RFA
Joe Veleno	C	24	1,300,000$	1,300,000$	1,300,000$	RFA
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
Marcus Foligno	LW/RW	33	4,000,000$	4,000,000$	4,000,000$	UFA
Martin Jones	G	34	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	30	1,700,000$	1,700,000$	UFA
Michael Carcone	LW	28	1,900,000$	1,900,000$	UFA
Miles Wood	LW	29	2,100,000$	2,100,000$	2,100,000$	2,100,000$	2,100,000$	UFA
Nicolas Deslauriers	LW	33	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
Ryan Lomberg	LW/RW	29	900,000$	900,000$	900,000$	UFA
Tomas Nosek	C/LW	32	900,000$	900,000$	900,000$	UFA
Tyson Barrie	D	33	4,300,000$	4,300,000$	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	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Alexander Petrovic	D	32	600,000$	600,000$	UFA
Arshdeep Bains	LW	23	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	33	900,000$	900,000$	UFA
Dan Renouf	D	30	600,000$	600,000$	UFA
Daniel Walcott	LW	30	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	28	600,000$	600,000$	UFA
Georgi Romanov	G	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	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
Jimmy Oligny	D	31	600,000$	600,000$	UFA
Justin Dowling	C	34	900,000$	900,000$	UFA
Kevin Connauton	D	34	900,000$	900,000$	900,000$	UFA
Louis Crevier	D	23	600,000$	600,000$	600,000$	RFA
Max Willman	LW	29	900,000$	900,000$	900,000$	UFA
Montana Onyebuchi	D	24	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	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryan Bednard	G	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ryan McGregor	C	25	600,000$	600,000$	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