PHL Finances

$104.00m / $76.90m

These numbers are re-calculated by the STHS on every sim update. For real-time cap figures (ex: after a roster change), refer to the Cap Detail tab.

Income
YTD Revenue	Home Games	Avg. per Game	Avg. Attendance
—	—	—	—

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
—	$92,185,000	$92,185,000	—	$1,200,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$498,297	—	21	0	$3,521,168

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
185	$504,784	$93,385,040	—

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$97,906,218	$92,184,945	$11,815,055	$15,284,945
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$0	$49,504,656	-$48,401,562	-$97,906,218

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	3000	$230	—	—
Total/Avg.	21,000	—	—	—

Pro Players Salaries (21)

Player	Age	Yrs	Salary	Remaining
Rasmus DahlinR. Dahlin	26	3	$11,000,000	$11,000,000
Noah DobsonN. Dobson	26	5	$10,000,000	$10,000,000
Darnell NurseD. Nurse	31	3	$9,250,000	$9,250,000
Mats ZuccarelloM. Zuccarello	39	3	$8,000,000	$8,000,000
Phillip DanaultP. Danault	33	2	$6,750,000	$6,750,000
Cole PerfettiC. Perfetti	24	3	$5,910,000	$5,910,000
Jordan BinningtonJ. Binnington	33	2	$5,500,000	$5,500,000
Samuel GirardS. Girard	28	2	$5,150,000	$5,150,000
Tristan JarryT. Jarry	31	2	$5,000,000	$5,000,000
Nino NiederreiterN. Niederreiter	34	2	$4,500,000	$4,500,000
Dawson MercerD. Mercer	25	2	$3,950,000	$3,950,000
Freddy GaudreauF. Gaudreau	33	1	$3,500,000	$3,500,000
Nils HoglanderN. Hoglander	26	1	$3,000,000	$3,000,000
Alexandre TexierA. Texier	27	2	$2,500,000	$2,500,000
Kailer YamamotoK. Yamamoto	28	3	$1,750,000	$1,750,000
Drew HellesonD. Helleson	25	2	$1,500,000	$1,500,000
Nils LundkvistN. Lundkvist	26	1	$1,250,000	$1,250,000
Matthew KesselM. Kessel	26	3	$950,000	$950,000
Ryan LeonardR. Leonard	21	3	$950,000	$950,000
Nikita NesterenkoN. Nesterenko	25	1	$925,000	$925,000
Fraser MintenF. Minten	22	2	$850,000	$850,000
21 Contracts	28	-	$92,185,000	$92,185,000
Coach: Greg Cronin	62	1	$1,200,000	-

Farm Players Salaries (25)

Player	Age	Yrs	Salary	Remaining
Shane WrightS. Wright	22	1	$394,917	$3,949,167
Warren FoegeleW. Foegele	30	1	$350,000	$3,500,000
Ozzy WiesblattO. Wiesblatt	24	3	$350,000	$3,500,000
Nick BjugstadN. Bjugstad	34	1	$300,000	$3,000,000
Ivan IvanI. Ivan	24	3	$250,000	$2,500,000
Juuso ParssinenJ. Parssinen	25	2	$125,000	$1,250,000
Henry ThrunH. Thrun	25	1	$103,125	$1,031,250
Jordan HarrisJ. Harris	26	1	$100,000	$1,000,000
Ville HeinolaV. Heinola	25	1	$100,000	$1,000,000
Arthur KaliyevA. Kaliyev	25	1	$100,000	$1,000,000
Sam DickinsonS. Dickinson	20	3	$95,375	$953,750
Mason ShawM. Shaw	28	3	$95,000	$950,000
Hunter BrzustewiczH. Brzustewicz	22	3	$95,000	$950,000
Trey Fix-WolanskyT. Fix-Wolansky	27	3	$95,000	$950,000
Maxence GuenetteM. Guenette	25	3	$95,000	$950,000
Thomas MilicT. Milic	23	3	$91,667	$916,667
Samuel HonzekS. Honzek	22	3	$90,917	$909,166
Cole ReinhardtC. Reinhardt	26	2	$90,000	$900,000
Marco KasperM. Kasper	22	2	$88,667	$886,666
Samuel PoulinS. Poulin	25	1	$86,333	$863,333
Ryan TverbergR. Tverberg	24	2	$85,167	$851,667
Colton DachC. Dach	23	2	$85,000	$850,000
Zack HayesZ. Hayes	27	1	$85,000	$850,000
Tyrel BauerT. Bauer	24	2	$85,000	$850,000
Vadim ZherenkoV. Zherenko	25	2	$85,000	$850,000
25 Contracts	24.9	-	$35,211,666	$35,211,666
Farm Coach: Derek MacKenzie	44	3	$1,000,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Rasmus DahlinR. Dahlin	D	26	3	10.6	$11,000,000	$11,000,000	$11,000,000	UFA · 29y
Noah DobsonN. Dobson	D	26	5	9.6	$10,000,000	$10,000,000	$10,000,000	$10,000,000	$10,000,000
Darnell NurseD. Nurse	D	31	3	8.9	$9,250,000	$9,250,000	$9,250,000	UFA · 34y
Mats ZuccarelloM. Zuccarello	F	39	3	7.7	$8,000,000	$8,000,000	$8,000,000	UFA · 42y
Phillip DanaultP. Danault	F	33	2	6.5	$6,750,000	$6,750,000	UFA · 35y
Cole PerfettiC. Perfetti	F	24	3	5.7	$5,910,000	$5,910,000	$5,910,000	RFA · 27y
Jordan BinningtonJ. Binnington	G	33	2	5.3	$5,500,000	$5,500,000	UFA · 35y
Samuel GirardS. Girard	D	28	2	5.0	$5,150,000	$5,150,000	UFA · 30y
Tristan JarryT. Jarry	G	31	2	4.8	$5,000,000	$5,000,000	UFA · 33y
Nino NiederreiterN. Niederreiter	F	34	2	4.3	$4,500,000	$4,500,000	UFA · 36y
Dawson MercerD. Mercer	F	25	2	3.8	$3,950,000	$3,950,000	RFA · 27y
Freddy GaudreauF. Gaudreau	F	33	1	3.4	$3,500,000	UFA · 34y
Nils HoglanderN. Hoglander	F	26	1	2.9	$3,000,000	RFA · 27y
Alexandre TexierA. Texier	F	27	2	2.4	$2,500,000	$2,500,000	UFA · 29y
Kailer YamamotoK. Yamamoto	F	28	3	1.7	$1,750,000	$1,750,000	$1,750,000	UFA · 31y
Drew HellesonD. Helleson	D	25	2	1.4	$1,500,000	$1,500,000	RFA · 27y
Nils LundkvistN. Lundkvist	D	26	1	1.2	$1,250,000	RFA · 27y
Matthew KesselM. Kessel	D	26	3	0.9	$950,000	$950,000	$950,000	UFA · 29y
Ryan LeonardR. Leonard	F	21	3	0.9	$950,000	$950,000	$950,000	RFA · 24y
Nikita NesterenkoN. Nesterenko	F	25	1	0.9	$925,000	RFA · 26y
Fraser MintenF. Minten	F	22	2	0.8	$850,000	$850,000	RFA · 24y
Total: 21	—	28	—	88.6%	(21) $92,185,000	(17) $83,510,000	(8) $47,810,000	(1) $10,000,000	(1) $10,000,000
Special Salary Cap Value				—	—	—	—	—	—
Estimated Cap Space					$11,815,055	—	—	—	—
Estimated Above Floor					$15,284,945	—	—	—	—

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Shane WrightS. Wright	F	22	1	3.8	$3,949,167	RFA · 23y
Warren FoegeleW. Foegele	F	30	1	3.4	$3,500,000	UFA · 31y
Ozzy WiesblattO. Wiesblatt	F	24	3	3.4	$3,500,000	$3,500,000	$3,500,000	RFA · 27y
Nick BjugstadN. Bjugstad	F	34	1	2.9	$3,000,000	UFA · 35y
Ivan IvanI. Ivan	F	24	3	2.4	$2,500,000	$2,500,000	$2,500,000	RFA · 27y
Juuso ParssinenJ. Parssinen	F	25	2	1.2	$1,250,000	$1,250,000	RFA · 27y
Henry ThrunH. Thrun	D	25	1	1.0	$1,031,250	RFA · 26y
Jordan HarrisJ. Harris	D	26	1	1.0	$1,000,000	RFA · 27y
Ville HeinolaV. Heinola	D	25	1	1.0	$1,000,000	RFA · 26y
Arthur KaliyevA. Kaliyev	F	25	1	1.0	$1,000,000	RFA · 26y
Sam DickinsonS. Dickinson	D	20	3	0.9	$953,750	$953,750	$953,750	RFA · 23y
Mason ShawM. Shaw	F	28	3	0.9	$950,000	$950,000	$950,000	UFA · 31y
Hunter BrzustewiczH. Brzustewicz	D	22	3	0.9	$950,000	$950,000	$950,000	RFA · 25y
Trey Fix-WolanskyT. Fix-Wolansky	F	27	3	0.9	$950,000	$950,000	$950,000	UFA · 30y
Maxence GuenetteM. Guenette	D	25	3	0.9	$950,000	$950,000	$950,000	RFA · 28y
Thomas MilicT. Milic	G	23	3	0.9	$916,667	$916,667	$916,667	RFA · 26y
Samuel HonzekS. Honzek	F	22	3	0.9	$909,166	$909,166	$909,166	RFA · 25y
Cole ReinhardtC. Reinhardt	F	26	2	0.9	$900,000	$900,000	RFA · 28y
Marco KasperM. Kasper	F	22	2	0.9	$886,666	$886,666	RFA · 24y
Samuel PoulinS. Poulin	F	25	1	0.8	$863,333	RFA · 26y
Ryan TverbergR. Tverberg	F	24	2	0.8	$851,667	$851,667	RFA · 26y
Colton DachC. Dach	F	23	2	0.8	$850,000	$850,000	RFA · 25y
Zack HayesZ. Hayes	D	27	1	0.8	$850,000	RFA · 28y
Tyrel BauerT. Bauer	D	24	2	0.8	$850,000	$850,000	RFA · 26y
Vadim ZherenkoV. Zherenko	G	25	2	0.8	$850,000	$850,000	RFA · 27y
Total: 25	—	24.9	—	0.0%	(25) $35,211,666	(16) $19,017,916	(9) $12,579,583	(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.

0 Salary Retentions

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
No active salary retentions for 2026-27.