Philadelphia Flyers
Finances Summary
$95,500,000
|
$70,600,000
| Income | |||||
|---|---|---|---|---|---|
| YTD Revenue | Home Games | Avg. Income per Game | Avg. Attendance | ||
| $0 | 0 played | -- | --% | ||
| Expenses | ||||
|---|---|---|---|---|
| YTD Expenses | Players Total Salaries | Players Total Avg. Salaries | Coaches Salaries | |
| $0 | $77,020,833 | $77,020,833 | $1,200,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 20 | $2,025,375 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 14 | $0 | $0 |
| Team Total Estimate | |||
|---|---|---|---|
| Est. Season Salary Cap | Est. Expenses Remaining | Available Cap Room | Over Salary Floor |
| $0 | $0 | $95,500,000 | $-70,600,000 |
| Current Bank Account | Proj. Bank Account | Balance | Max. Salary Cap |
| $48,504,656 | $48,504,656 | ($0) | $95,500,000 |
| 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 | - | - | - | |
Contracts
Pro Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Rasmus DahlinR. Dahlin | 25 | 4 | $11,000,000 |
| Phillip DanaultP. Danault | 32 | 3 | $6,750,000 |
| Yanni GourdeY. Gourde | 34 | 2 | $6,000,000 |
| Cole PerfettiC. Perfetti | 23 | 4 | $5,910,000 |
| Jordan BinningtonJ. Binnington | 32 | 3 | $5,500,000 |
| Samuel GirardS. Girard | 27 | 3 | $5,150,000 |
| Alex IafalloA. Iafallo | 32 | 3 | $4,500,000 |
| Nino NiederreiterN. Niederreiter | 33 | 3 | $4,500,000 |
| Noah DobsonN. Dobson | 25 | 1 | $4,250,000 |
| Ivan FedotovI. Fedotov | 29 | 2 | $4,000,000 |
| Shane WrightS. Wright | 21 | 2 | $3,949,167 |
| Nils HoglanderN. Hoglander | 25 | 2 | $3,000,000 |
| Kailer YamamotoK. Yamamoto | 27 | 1 | $3,000,000 |
| Nick BjugstadN. Bjugstad | 33 | 2 | $3,000,000 |
| Alexandre TexierA. Texier | 26 | 1 | $1,850,000 |
| Jordan HarrisJ. Harris | 25 | 2 | $1,000,000 |
| Nikita NesterenkoN. Nesterenko | 24 | 2 | $925,000 |
| Ryker EvansR. Evans | 24 | 2 | $925,000 |
| Matthew KesselM. Kessel | 25 | 1 | $925,000 |
| Marco KasperM. Kasper | 21 | 3 | $886,666 |
| 20 Contracts | 27.2 | - | $77,020,833 |
Farm Players Salaries (23)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Mason ShawM. Shaw | 27 | 1 | $150,000 |
| Henry ThrunH. Thrun | 24 | 2 | $103,125 |
| Ville HeinolaV. Heinola | 24 | 2 | $100,000 |
| Arthur KaliyevA. Kaliyev | 24 | 2 | $100,000 |
| Trey Fix-WolanskyT. Fix-Wolansky | 26 | 1 | $100,000 |
| Juuso ParssinenJ. Parssinen | 24 | 1 | $92,500 |
| Samuel KnazkoS. Knazko | 23 | 1 | $90,250 |
| Cole ReinhardtC. Reinhardt | 25 | 3 | $90,000 |
| Sam PoulinS. Poulin | 24 | 1 | $86,333 |
| Ryan TverbergR. Tverberg | 23 | 3 | $85,167 |
| Colton DachC. Dach | 22 | 3 | $82,500 |
| Fraser MintenF. Minten | 21 | 3 | $81,667 |
| Maxence GuenetteM. Guenette | 24 | 1 | $81,333 |
| Cole CoskeyC. Coskey | 26 | 2 | $80,000 |
| Zackary HayesZ. Hayes | 26 | 1 | $80,000 |
| Collin DeliaC. Delia | 31 | 1 | $80,000 |
| Tyler AngleT. Angle | 25 | 1 | $77,500 |
| Bryce KindoppB. Kindopp | 26 | 1 | $77,500 |
| Nolan StevensN. Stevens | 29 | 1 | $77,500 |
| Nick SwaneyN. Swaney | 28 | 1 | $77,500 |
| Greg MeirelesG. Meireles | 26 | 1 | $77,500 |
| Tyrel BauerT. Bauer | 23 | 3 | $77,500 |
| Vadim ZherenkoV. Zherenko | 24 | 3 | $77,500 |
| 23 Contracts | 25 | - | $20,253,750 |
Projections & Commitments
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Rasmus DahlinR. Dahlin | 25 | 4 | $11,000,000 | $11,000,000 | $11,000,000 | $11,000,000 | UFA |
| Phillip DanaultP. Danault | 32 | 3 | $6,750,000 | $6,750,000 | $6,750,000 | UFA | |
| Yanni GourdeY. Gourde | 34 | 2 | $6,000,000 | $6,000,000 | UFA | ||
| Cole PerfettiC. Perfetti | 23 | 4 | $5,910,000 | $5,910,000 | $5,910,000 | $5,910,000 | RFA |
| Jordan BinningtonJ. Binnington | 32 | 3 | $5,500,000 | $5,500,000 | $5,500,000 | UFA | |
| Samuel GirardS. Girard | 27 | 3 | $5,150,000 | $5,150,000 | $5,150,000 | UFA | |
| Alex IafalloA. Iafallo | 32 | 3 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | |
| Nino NiederreiterN. Niederreiter | 33 | 3 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | |
| Noah DobsonN. Dobson | 25 | 1 | $4,250,000 | RFA | |||
| Ivan FedotovI. Fedotov | 29 | 2 | $4,000,000 | $4,000,000 | UFA | ||
| Shane WrightS. Wright | 21 | 2 | $3,949,167 | $3,949,167 | RFA | ||
| Nils HoglanderN. Hoglander | 25 | 2 | $3,000,000 | $3,000,000 | RFA | ||
| Kailer YamamotoK. Yamamoto | 27 | 1 | $3,000,000 | RFA | |||
| Nick BjugstadN. Bjugstad | 33 | 2 | $3,000,000 | $3,000,000 | UFA | ||
| Alexandre TexierA. Texier | 26 | 1 | $1,850,000 | RFA | |||
| Jordan HarrisJ. Harris | 25 | 2 | $1,000,000 | $1,000,000 | RFA | ||
| Nikita NesterenkoN. Nesterenko | 24 | 2 | $925,000 | $925,000 | RFA | ||
| Ryker EvansR. Evans | 24 | 2 | $925,000 | $925,000 | RFA | ||
| Matthew KesselM. Kessel | 25 | 1 | $925,000 | RFA | |||
| Marco KasperM. Kasper | 21 | 3 | $886,666 | $886,666 | $886,666 | RFA | |
| 20 Contracts | 27.2 | - | (20) $77,020,833 | (16) $66,995,833 | (8) $44,196,666 | (2) $16,910,000 | (0) $0 |
| Player | Age | Years | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 |
|---|---|---|---|---|---|---|---|
| Mason ShawM. Shaw | 27 | 1 | $1,500,000 | RFA | |||
| Henry ThrunH. Thrun | 24 | 2 | $1,031,250 | $1,031,250 | RFA | ||
| Ville HeinolaV. Heinola | 24 | 2 | $1,000,000 | $1,000,000 | RFA | ||
| Arthur KaliyevA. Kaliyev | 24 | 2 | $1,000,000 | $1,000,000 | RFA | ||
| Trey Fix-WolanskyT. Fix-Wolansky | 26 | 1 | $1,000,000 | RFA | |||
| Juuso ParssinenJ. Parssinen | 24 | 1 | $925,000 | RFA | |||
| Samuel KnazkoS. Knazko | 23 | 1 | $902,500 | RFA | |||
| Cole ReinhardtC. Reinhardt | 25 | 3 | $900,000 | $900,000 | $900,000 | RFA | |
| Sam PoulinS. Poulin | 24 | 1 | $863,333 | RFA | |||
| Ryan TverbergR. Tverberg | 23 | 3 | $851,667 | $851,667 | $851,667 | RFA | |
| Colton DachC. Dach | 22 | 3 | $825,000 | $825,000 | $825,000 | RFA | |
| Fraser MintenF. Minten | 21 | 3 | $816,667 | $816,667 | $816,667 | RFA | |
| Maxence GuenetteM. Guenette | 24 | 1 | $813,333 | RFA | |||
| Cole CoskeyC. Coskey | 26 | 2 | $800,000 | $800,000 | RFA | ||
| Zackary HayesZ. Hayes | 26 | 1 | $800,000 | RFA | |||
| Collin DeliaC. Delia | 31 | 1 | $800,000 | UFA | |||
| Tyler AngleT. Angle | 25 | 1 | $775,000 | RFA | |||
| Bryce KindoppB. Kindopp | 26 | 1 | $775,000 | RFA | |||
| Nolan StevensN. Stevens | 29 | 1 | $775,000 | UFA | |||
| Nick SwaneyN. Swaney | 28 | 1 | $775,000 | UFA | |||
| Greg MeirelesG. Meireles | 26 | 1 | $775,000 | RFA | |||
| Tyrel BauerT. Bauer | 23 | 3 | $775,000 | $775,000 | $775,000 | RFA | |
| Vadim ZherenkoV. Zherenko | 24 | 3 | $775,000 | $775,000 | $775,000 | RFA | |
| 23 Contracts | 25 | - | (23) $20,253,750 | (10) $8,774,584 | (6) $4,943,334 | (0) $0 | (0) $0 |