Total Salaries	47,900,000$
	Retains & Buyouts	13,350,000$
	Actual Cap Hit	61,250,000$
	Actual Cap Space	21,350,000$
	Projected Total Cap Hit	61,227,575$
	Projected Cap Space	21,372,425$

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

Flames Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Andrew Peeke	D	27	1,300,000$	1,300,000$	UFA
Barrett Hayton	C/LW	25	3,000,000$	3,000,000$	RFA
Bobby Brink	RW	24	3,600,000$	3,600,000$	3,600,000$	3,600,000$	RFA
Boris Katchouk	LW	27	1,000,000$	1,000,000$	1,000,000$	1,000,000$	UFA
Caleb Jones	D	28	1,200,000$	1,200,000$	1,200,000$	UFA
Curtis Lazar	C/LW/RW	30	1,800,000$	1,800,000$	1,800,000$	1,800,000$	UFA
Dawson Mercer	C/RW	24	3,200,000$	3,200,000$	3,200,000$	RFA
Hudson Fasching	RW	30	1,000,000$	1,000,000$	1,000,000$	UFA
Jacob Trouba	D	31	4,000,000$	4,000,000$	4,000,000$	UFA
James Reimer	G	37	1,000,000$	1,000,000$	UFA
Joel Farabee	LW	25	3,000,000$	3,000,000$	RFA
Juuso Valimaki	D	27	1,500,000$	1,500,000$	1,500,000$	1,500,000$	1,500,000$	UFA
Kaiden Guhle	D	23	1,800,000$	1,800,000$	RFA
Luke Evangelista	RW	23	800,000$	800,000$	RFA
Michael Carcone	C/LW/RW	29	1,000,000$	1,000,000$	1,000,000$	1,000,000$	1,000,000$	UFA
Mitchell Weeks	G	24	900,000$	900,000$	RFA
Nick Perbix	D	27	1,800,000$	1,800,000$	1,800,000$	1,800,000$	UFA
Nicolas Roy	C/RW	28	3,200,000$	3,200,000$	3,200,000$	3,200,000$	UFA
Sebastien Aho	D	29	2,000,000$	2,000,000$	2,000,000$	2,000,000$	UFA
Tanner Jeannot	LW/RW	28	2,800,000$	2,800,000$	2,800,000$	2,800,000$	2,800,000$	UFA
Troy Terry	C/LW/RW	28	6,800,000$	6,800,000$	6,800,000$	6,800,000$	UFA
Tyson Foerster	C/RW	23	1,200,000$	1,200,000$	RFA

Farm Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33
Akil Thomas	C/RW	24	800,000$	800,000$	RFA
Aleksanteri Kaskimaki	C	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Antonio Stranges	C/LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Carl Lindbom	G	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Carson Lambos	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Cole Clayton	D	25	900,000$	900,000$	RFA
Dylan Anhorn	D	26	900,000$	900,000$	900,000$	UFA
Dylan Wells	G	27	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Dylan Wendt	RW	24	600,000$	600,000$	RFA
Elias Salomonsson	D	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Ethan Langenegger	G	25	900,000$	900,000$	RFA
Jack Matier	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jack Thompson	D	23	700,000$	700,000$	700,000$	RFA
Joakim Kemell	RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Jorian Donovan	D	21	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$	UFA
Leo Loof	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Lucas Condotta	C	28	600,000$	600,000$	600,000$	UFA
Matthew Phillips	C	27	900,000$	900,000$	900,000$	UFA
Mitchell Russell	C/RW	24	600,000$	600,000$	RFA
Nolan Maier	G	24	900,000$	900,000$	RFA
Rory Kerins	C/LW	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Rutger McGroarty	C/LW/RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Sam Colangelo	RW	23	800,000$	800,000$	800,000$	RFA
Sean Farrell	C/LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Simon Pinard	LW	24	600,000$	600,000$	RFA
Walker Duehr	RW	27	900,000$	900,000$	900,000$	UFA
Wilmer Skoog	C	26	600,000$	600,000$	RFA