Cap Hit


	Total Salaries	50,500,000$
	Retains & Buyouts	3,510,000$
	Actual Cap Hit	54,010,000$
	Actual Cap Space	28,590,000$
	Projected Total Cap Hit	0$
	Projected Cap Space	82,600,000$

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

Flyers Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29
Adam Boqvist	D	25	1,200,000$	1,200,000$	1,200,000$	RFA
Christian Fischer	C/RW	29	1,500,000$	1,500,000$	1,500,000$	UFA
Evgenii Dadonov	LW/RW	37	2,800,000$	2,800,000$	2,800,000$	2,800,000$	UFA
Frederik Andersen	G	36	4,000,000$	4,000,000$	4,000,000$	UFA
Jake Livingstone	D	27	800,000$	800,000$	UFA
Jalen Chatfield	D	29	1,500,000$	1,500,000$	1,500,000$	1,500,000$	UFA
James van Riemsdyk	LW/RW	36	2,500,000$	2,500,000$	UFA
Jani Hakanpaa	D	34	1,100,000$	1,100,000$	UFA
Joe Veleno	C	26	1,300,000$	1,300,000$	RFA
John Parker-Jones	D	26	600,000$	600,000$	RFA
Kaapo Kahkonen	G	29	2,400,000$	2,400,000$	UFA
Kyle Burroughs	D	30	800,000$	800,000$	UFA
Liam O'Brien	C	31	1,000,000$	1,000,000$	1,000,000$	UFA
Marcus Foligno	LW/RW	34	4,000,000$	4,000,000$	UFA
Miles Wood	LW	30	2,100,000$	2,100,000$	2,100,000$	2,100,000$	UFA
Nathan Walker	LW	32	1,000,000$	1,000,000$	UFA
Nicolas Deslauriers	LW	35	1,300,000$	1,300,000$	UFA
Noah Juulsen	D	29	2,000,000$	2,000,000$	UFA
Patrik Laine	LW/RW	28	6,200,000$	6,200,000$	UFA
Ryan Strome	C/RW	32	5,000,000$	5,000,000$	UFA
Semyon Varlamov	G	38	2,200,000$	2,200,000$	UFA
Shane Pinto	C	25	4,000,000$	4,000,000$	4,000,000$	RFA
Tomas Nosek	C/LW	33	900,000$	900,000$	UFA
Vincent Desharnais	D	29	1,400,000$	1,400,000$	1,400,000$	UFA

Farm Roster	Pos	Age	Cap Hit	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31
Adam Edstrom	C/LW/RW	25	600,000$	600,000$	RFA
Ales Stezka	G	29	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Arshdeep Bains	LW	25	700,000$	700,000$	RFA
Austin Strand	D	29	600,000$	600,000$	UFA
Bradly Nadeau	C/LW/RW	20	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Brett Murray	LW	27	800,000$	800,000$	UFA
Brett Seney	LW	30	900,000$	900,000$	900,000$	UFA
Carter George	G	19	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Coulson Pitre	C/RW	21	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Dan Renouf	D	31	600,000$	600,000$	UFA
Dennis Gilbert	D	29	900,000$	900,000$	UFA
Filip Bystedt	C	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Georgi Romanov	G	26	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jakub Rychlovsky	LW	24	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Jere Innala	LW	28	900,000$	900,000$	UFA
Joseph LaBate	C/LW	33	600,000$	600,000$	UFA
Josh Davies	C/LW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA
Kevin Connauton	D	36	900,000$	900,000$	UFA
Louis Crevier	D	24	600,000$	600,000$	RFA
Mason Morelli	RW	30	900,000$	900,000$	900,000$	UFA
Matt Anderson	D	27	700,000$	700,000$	UFA
Max Willman	LW	31	900,000$	900,000$	UFA
Niko Huuhtanen	LW/RW	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Reese Johnson	C	27	900,000$	900,000$	900,000$	UFA
Ryan Lomberg	LW/RW	31	900,000$	900,000$	UFA
Ryan Winterton	C/LW/RW	22	800,000$	800,000$	800,000$	800,000$	RFA
Scott Sabourin	RW	33	900,000$	900,000$	UFA
Shai Buium	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Ville Ottavainen	D	23	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	UFA
Vsevolod Komarov	D	22	100,000$	100,000$	100,000$	100,000$	100,000$	100,000$	RFA