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 | $50,525,000 | $50,525,000 | $5,500,000 | |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Farm Team Salary | |
| $0 | $0 | 11 | $737,500 | |
| Estimate | |||
|---|---|---|---|
| Est. Season Revenue | Remaining Season Days | Expenses Per Day | Est. Season Expenses |
| $0 | 0 | $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 |
| $122,395,373 | $122,395,373 | ($0) | $95,500,000 |
| Xcel Energy Center | |||||
|---|---|---|---|---|---|
| Capacity | Ticket Price | Avg. Attendance | Attendance % | ||
| Level 1 | 6000 | $165 | -- | - | |
| Level 2 | 5000 | $125 | -- | - | |
| Level 3 | 4000 | $95 | -- | - | |
| Level 4 | 3000 | $70 | -- | - | |
| Luxury | 1000 | $255 | -- | - | |
| Total/Avg. | 19,000 | - | - | - | |
Contracts
Pro Players Salaries (21)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Tim StutzleT. Stutzle | 24 | 3 | $9,000,000 |
| Igor ShesterkinI. Shesterkin | 31 | 2 | $9,000,000 |
| Valeri NichushkinV. Nichushkin | 31 | 2 | $6,125,000 |
| Evan BouchardE. Bouchard | 27 | 1 | $5,000,000 |
| Pius SuterP. Suter | 30 | 2 | $4,800,000 |
| Ryan LindgrenR. Lindgren | 28 | 4 | $4,250,000 |
| Jordan StaalJ. Staal | 38 | 1 | $3,800,000 |
| Jake WalmanJ. Walman | 30 | 3 | $3,400,000 |
| Fabian ZetterlundF. Zetterlund | 27 | 1 | $3,250,000 |
| Casey CizikasC. Cizikas | 35 | 1 | $1,000,000 |
| Connor DewarC. Dewar | 27 | 2 | $900,000 |
| Adam FoxA. Fox | 28 | 0 | $9,000,000 |
| Mason McTavishM. McTavish | 23 | 0 | $3,394,167 |
| J.J. PeterkaJ. Peterka | 24 | 0 | $894,167 |
| Clayton KellerC. Keller | 28 | 0 | $8,500,000 |
| Matt DucheneM. Duchene | 35 | 0 | $6,000,000 |
| Alexander KerfootA. Kerfoot | 32 | 0 | $3,500,000 |
| Tyler MyersT. Myers | 36 | 0 | $5,600,000 |
| Mikael GranlundM. Granlund | 34 | 0 | $3,500,000 |
| Rasmus RistolainenR. Ristolainen | 32 | 0 | $5,750,000 |
| Cam TalbotC. Talbot | 39 | 0 | $8,900,000 |
| 21 Contracts | 30.4 | - | $50,525,000 |
Farm Players Salaries (20)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| Conor TimminsC. Timmins | 28 | 3 | $110,000 |
| Guillaume BriseboisG. Brisebois | 29 | 2 | $97,500 |
| Ian MitchellI. Mitchell | 27 | 1 | $95,000 |
| Alex BelzileA. Belzile | 35 | 1 | $95,000 |
| T.J. TynanT. Tynan | 34 | 1 | $95,000 |
| Justin KirklandJ. Kirkland | 30 | 2 | $87,500 |
| Ken ApplebyK. Appleby | 31 | 2 | $80,000 |
| Michael SgarbossaM. Sgarbossa | 34 | 1 | $77,500 |
| Ben HuttonB. Hutton | 33 | 0 | $0 |
| Travis BoydT. Boyd | 33 | 0 | $0 |
| Andrew PoturalskiA. Poturalski | 32 | 0 | $0 |
| Egor SokolovE. Sokolov | 26 | 0 | $0 |
| Jonathan GrudenJ. Gruden | 26 | 0 | $0 |
| Ryan SuzukiR. Suzuki | 25 | 0 | $0 |
| Curtis HallC. Hall | 26 | 0 | $0 |
| Sam MortonS. Morton | 27 | 0 | $0 |
| Mike SgarbossaM. Sgarbossa | 34 | 0 | $0 |
| Seth GriffithS. Griffith | 33 | 0 | $0 |
| Matthew MurrayM. Murray | 28 | 0 | $0 |
| Troy GrosenickT. Grosenick | 37 | 0 | $0 |
| 20 Contracts | 30.4 | - | $7,375,000 |
Projections & Commitments
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Tim StutzleT. Stutzle | 24 | 3 | $9,000,000 | $9,000,000 | $9,000,000 | RFA | |
| Igor ShesterkinI. Shesterkin | 31 | 2 | $9,000,000 | $9,000,000 | UFA | ||
| Valeri NichushkinV. Nichushkin | 31 | 2 | $6,125,000 | $6,125,000 | UFA | ||
| Evan BouchardE. Bouchard | 27 | 1 | $5,000,000 | RFA | |||
| Pius SuterP. Suter | 30 | 2 | $4,800,000 | $4,800,000 | UFA | ||
| Ryan LindgrenR. Lindgren | 28 | 4 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA |
| Jordan StaalJ. Staal | 38 | 1 | $3,800,000 | UFA | |||
| Jake WalmanJ. Walman | 30 | 3 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | |
| Fabian ZetterlundF. Zetterlund | 27 | 1 | $3,250,000 | RFA | |||
| Casey CizikasC. Cizikas | 35 | 1 | $1,000,000 | UFA | |||
| Connor DewarC. Dewar | 27 | 2 | $900,000 | $900,000 | UFA | ||
| Adam FoxA. Fox | 28 | 0 | RFA | ||||
| Mason McTavishM. McTavish | 23 | 0 | RFA | ||||
| J.J. PeterkaJ. Peterka | 24 | 0 | RFA | ||||
| Clayton KellerC. Keller | 28 | 0 | RFA | ||||
| Matt DucheneM. Duchene | 35 | 0 | UFA | ||||
| Alexander KerfootA. Kerfoot | 32 | 0 | UFA | ||||
| Tyler MyersT. Myers | 36 | 0 | UFA | ||||
| Mikael GranlundM. Granlund | 34 | 0 | UFA | ||||
| Rasmus RistolainenR. Ristolainen | 32 | 0 | UFA | ||||
| Cam TalbotC. Talbot | 39 | 0 | UFA | ||||
| 21 Contracts | 30.4 | - | (11) $50,525,000 | (7) $37,475,000 | (3) $16,650,000 | (1) $4,250,000 | (0) $0 |
| Player | Age | Years | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|
| Conor TimminsC. Timmins | 28 | 3 | $1,100,000 | $1,100,000 | $1,100,000 | UFA | |
| Guillaume BriseboisG. Brisebois | 29 | 2 | $975,000 | $975,000 | UFA | ||
| Ian MitchellI. Mitchell | 27 | 1 | $950,000 | RFA | |||
| Alex BelzileA. Belzile | 35 | 1 | $950,000 | UFA | |||
| T.J. TynanT. Tynan | 34 | 1 | $950,000 | UFA | |||
| Justin KirklandJ. Kirkland | 30 | 2 | $875,000 | $875,000 | UFA | ||
| Ken ApplebyK. Appleby | 31 | 2 | $800,000 | $800,000 | UFA | ||
| Michael SgarbossaM. Sgarbossa | 34 | 1 | $775,000 | UFA | |||
| Ben HuttonB. Hutton | 33 | 0 | UFA | ||||
| Travis BoydT. Boyd | 33 | 0 | UFA | ||||
| Andrew PoturalskiA. Poturalski | 32 | 0 | UFA | ||||
| Egor SokolovE. Sokolov | 26 | 0 | RFA | ||||
| Jonathan GrudenJ. Gruden | 26 | 0 | RFA | ||||
| Ryan SuzukiR. Suzuki | 25 | 0 | RFA | ||||
| Curtis HallC. Hall | 26 | 0 | RFA | ||||
| Sam MortonS. Morton | 27 | 0 | RFA | ||||
| Mike SgarbossaM. Sgarbossa | 34 | 0 | UFA | ||||
| Seth GriffithS. Griffith | 33 | 0 | UFA | ||||
| Matthew MurrayM. Murray | 28 | 0 | RFA | ||||
| Troy GrosenickT. Grosenick | 37 | 0 | UFA | ||||
| 20 Contracts | 30.4 | - | (8) $7,375,000 | (4) $3,750,000 | (1) $1,100,000 | (0) $0 | (0) $0 |