Philadelphia Flyers
Finances Summary
$104.00m
|
$76.90m
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. per Game | Avg. Attendance | ||
| — | — | — | — | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Special Salary Cap | Coaches Salaries |
| — | $88,895,833 | $88,895,833 | — | $1,200,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 22 | 0 | $1,830,418 |
| Estimate | |||
|---|---|---|---|
| Remaining Season Days | Expenses per Day | Est. Expenses Remaining | Est. Revenue Remaining |
| — | — | — | — |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Expenses | Est. Season Salary Cap | Available Cap Space | Over Salary Floor |
| $0 | $0 | $15,104,167 | $11,995,833 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $49,504,656 | $49,504,656 | $0 |
| Wachovia Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $167 | — | — | |
| Level 2 | 5000 | $115 | — | — | |
| Level 3 | 4000 | $90 | — | — | |
| Level 4 | 3000 | $55 | — | — | |
| Luxury | 1000 | $230 | — | — | |
| Total/Avg. | 19,000 | — | — | — | |
Pro Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 26 | 3 | $11,000,000 | |
| 26 | 5 | $10,000,000 | |
| 33 | 2 | $6,750,000 | |
| 35 | 1 | $6,000,000 | |
| 24 | 3 | $5,910,000 | |
| 33 | 2 | $5,500,000 | |
| 28 | 2 | $5,150,000 | |
| 33 | 2 | $4,500,000 | |
| 34 | 2 | $4,500,000 | |
| 25 | 2 | $3,950,000 | |
| 22 | 1 | $3,949,167 | |
| 30 | 1 | $3,500,000 | |
| 36 | 3 | $3,250,000 | |
| 26 | 1 | $3,000,000 | |
| 34 | 1 | $3,000,000 | |
| 27 | 2 | $2,500,000 | |
| 28 | 3 | $1,750,000 | |
| 26 | 1 | $1,000,000 | |
| 26 | 3 | $950,000 | |
| 25 | 1 | $925,000 | |
| 25 | 1 | $925,000 | |
| 22 | 2 | $886,666 | |
| 39 | 0 | $5,000,000 | |
| 23 Contracts | 28.8 | - | $88,895,833 |
Farm Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 25 | 2 | $125,000 | |
| 25 | 1 | $103,125 | |
| 25 | 1 | $100,000 | |
| 25 | 1 | $100,000 | |
| 20 | 3 | $95,375 | |
| 28 | 3 | $95,000 | |
| 22 | 3 | $95,000 | |
| 27 | 3 | $95,000 | |
| 25 | 3 | $95,000 | |
| 21 | 3 | $95,000 | |
| 23 | 3 | $91,667 | |
| 22 | 3 | $90,917 | |
| 26 | 2 | $90,000 | |
| 24 | 2 | $85,167 | |
| 23 | 2 | $82,500 | |
| 22 | 2 | $81,667 | |
| 25 | 1 | $77,500 | |
| 27 | 1 | $77,500 | |
| 24 | 2 | $77,500 | |
| 25 | 2 | $77,500 | |
| 20 Contracts | 24.2 | - | $18,304,167 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 26 | 3 | 10.6 | $11,000,000 | $11,000,000 | $11,000,000 | UFA · age 29 | ||
| D | 26 | 5 | 9.6 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | |
| F | 33 | 2 | 6.5 | $6,750,000 | $6,750,000 | UFA · age 35 | |||
| F | 35 | 1 | 5.8 | $6,000,000 | UFA · age 36 | ||||
| F | 24 | 3 | 5.7 | $5,910,000 | $5,910,000 | $5,910,000 | RFA · age 27 | ||
| G | 33 | 2 | 5.3 | $5,500,000 | $5,500,000 | UFA · age 35 | |||
| D | 28 | 2 | 5.0 | $5,150,000 | $5,150,000 | UFA · age 30 | |||
| F | 33 | 2 | 4.3 | $4,500,000 | $4,500,000 | UFA · age 35 | |||
| F | 34 | 2 | 4.3 | $4,500,000 | $4,500,000 | UFA · age 36 | |||
| F | 25 | 2 | 3.8 | $3,950,000 | $3,950,000 | RFA · age 27 | |||
| F | 22 | 1 | 3.8 | $3,949,167 | RFA · age 23 | ||||
| F | 30 | 1 | 3.4 | $3,500,000 | UFA · age 31 | ||||
| D | 36 | 3 | 3.1 | $3,250,000 | $3,250,000 | $3,250,000 | UFA · age 39 | ||
| F | 26 | 1 | 2.9 | $3,000,000 | RFA · age 27 | ||||
| F | 34 | 1 | 2.9 | $3,000,000 | UFA · age 35 | ||||
| F | 27 | 2 | 2.4 | $2,500,000 | $2,500,000 | UFA · age 29 | |||
| F | 28 | 3 | 1.7 | $1,750,000 | $1,750,000 | $1,750,000 | UFA · age 31 | ||
| D | 26 | 1 | 1.0 | $1,000,000 | RFA · age 27 | ||||
| D | 26 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 29 | ||
| F | 25 | 1 | 0.9 | $925,000 | RFA · age 26 | ||||
| D | 25 | 1 | 0.9 | $925,000 | RFA · age 26 | ||||
| F | 22 | 2 | 0.9 | $886,666 | $886,666 | RFA · age 24 | |||
| F | 39 | 0 | - | UFA · age 39 | |||||
| Total: 22 Contracts | — | 28.8 | — | 85.48% | (22) $88,895,833 | (14) $66,596,666 | (6) $32,860,000 | (1) $10,000,000 | (1) $10,000,000 |
| Special Salary Cap Value | — | — | — | — | — | — | |||
| Estimated Cap Space | $15,104,167 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 25 | 2 | 1.2 | $1,250,000 | $1,250,000 | RFA · age 27 | |||
| D | 25 | 1 | 1.0 | $1,031,250 | RFA · age 26 | ||||
| D | 25 | 1 | 1.0 | $1,000,000 | RFA · age 26 | ||||
| F | 25 | 1 | 1.0 | $1,000,000 | RFA · age 26 | ||||
| D | 20 | 3 | 0.9 | $953,750 | $953,750 | $953,750 | RFA · age 23 | ||
| F | 28 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 31 | ||
| D | 22 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 25 | ||
| F | 27 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 30 | ||
| D | 25 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 28 | ||
| F | 21 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | RFA · age 24 | ||
| G | 23 | 3 | 0.9 | $916,667 | $916,667 | $916,667 | RFA · age 26 | ||
| F | 22 | 3 | 0.9 | $909,166 | $909,166 | $909,166 | RFA · age 25 | ||
| F | 26 | 2 | 0.9 | $900,000 | $900,000 | RFA · age 28 | |||
| F | 24 | 2 | 0.8 | $851,667 | $851,667 | RFA · age 26 | |||
| F | 23 | 2 | 0.8 | $825,000 | $825,000 | RFA · age 25 | |||
| F | 22 | 2 | 0.8 | $816,667 | $816,667 | RFA · age 24 | |||
| F | 25 | 1 | 0.7 | $775,000 | RFA · age 26 | ||||
| D | 27 | 1 | 0.7 | $775,000 | RFA · age 28 | ||||
| D | 24 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 26 | |||
| G | 25 | 2 | 0.7 | $775,000 | $775,000 | RFA · age 27 | |||
| Total: 20 Contracts | — | 24.2 | — | 0.00% | (20) $18,304,167 | (15) $13,722,917 | (8) $7,529,583 | (0) $0 | (0) $0 |
Note: The salary cap amounts for the current year and the % of salary cap are based on a calculation of the simple salary cap calculation. Since the league's salary cap is based on complex calculation, the results of this analysis could be incorrect by a small margin.
The Current Year Pro Salary Cap:
$104,000,000
/ Floor:
$76.90m
0 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| No active salary retentions for 2026-27. | |||||