MIN 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
$5,298,002	2 played / 39 rem.	$2,649,001	80.58%

Expenses
YTD Expenses	Players Total Salaries	Players Total Cap	Special Salary Cap	Coaches Salaries
$9,142,735	$106,200,000	$106,200,000	$3,062,500	$5,500,000
Salary Cap per Day	Salary Cap to Date	Players in Salary Cap	Players Out of Cap	Farm Team Salary
$574,054	$8,667,070	20	0	$1,125,000

Estimate
Remaining Season Days	Expenses per Day	Est. Expenses Remaining	Est. Revenue Remaining
169	$603,784	$102,039,496	$105,960,040

Team Total Estimate
Est. Season Expenses	Est. Season Salary Cap	Available Cap Space	Over Salary Floor
$114,806,289	$108,744,696	-$4,744,696	$31,844,696
Est. Season Revenue	Current Bank Account	Proj. Bank Account	Balance
$115,615,454	$91,599,339	$96,204,538	$4,605,199

Xcel Energy Center
	Capacity	Ticket Price	Avg. Attendance	Attendance %
Level 1	6000	$165	5,360	89.3%
Level 2	5000	$125	3,864	77.3%
Level 3	4000	$95	3,225	80.6%
Level 4	3000	$70	2,197	73.2%
Luxury	3000	$255	2,278	75.9%
Total/Avg.	21,000	—	16,922	80.6%

Pro Players Salaries (20)

Player	Age	Yrs	Salary	Remaining
Tom WilsonT. Wilson	32	5	$12,000,000	$10,962,162
Adam FoxA. Fox	28	5	$10,000,000	$9,135,135
Tim StutzleT. Stutzle	24	3	$9,000,000	$8,221,622
Clayton KellerC. Keller	28	5	$9,000,000	$8,221,622
Igor ShesterkinI. Shesterkin	31	2	$9,000,000	$8,221,622
J.J. PeterkaJ. Peterka	24	1	$7,000,000	$6,394,595
Mikael GranlundM. Granlund	34	4	$6,500,000	$5,937,838
Anton ForsbergA. Forsberg	34	3	$5,500,000	$5,024,324
Evan BouchardE. Bouchard	27	1	$5,000,000	$4,567,568
Pius SuterP. Suter	30	2	$4,800,000	$4,384,865
Brenden DillonB. Dillon	36	2	$4,500,000	$4,110,811
Ryan LindgrenR. Lindgren	28	4	$4,250,000	$3,882,432
Mason McTavishM. McTavish	23	2	$4,000,000	$3,654,054
Jordan StaalJ. Staal	38	1	$3,800,000	$3,471,351
Jake WalmanJ. Walman	30	3	$3,400,000	$3,105,946
Fabian ZetterlundF. Zetterlund	27	1	$3,250,000	$2,968,919
Cody GlassC. Glass	27	2	$2,500,000	$2,283,784
Brendan GaunceB. Gaunce	32	3	$950,000	$867,838
Connor DewarC. Dewar	27	2	$900,000	$822,162
Noah JuulsenN. Juulsen	29	1	$850,000	$776,486
20 Contracts	29.5	-	$106,200,000	$97,015,136
Coach: Bruce Cassidy	61	1	$5,500,000	-

Farm Players Salaries (12)

Player	Age	Yrs	Salary	Remaining
Guillaume BriseboisG. Brisebois	29	2	$97,500	$902,103
Ben HuttonB. Hutton	33	3	$95,000	$878,972
Ian MitchellI. Mitchell	27	1	$95,000	$878,972
Tyson JostT. Jost	28	3	$95,000	$878,972
Alex BelzileA. Belzile	35	1	$95,000	$878,972
Ben McCartneyB. McCartney	25	3	$95,000	$878,972
Sam MortonS. Morton	27	3	$95,000	$878,972
Tanner PearsonT. Pearson	34	3	$95,000	$878,972
Seth GriffithS. Griffith	33	3	$95,000	$878,972
T.J. TynanT. Tynan	34	1	$95,000	$878,972
Justin KirklandJ. Kirkland	30	2	$87,500	$809,579
Ken ApplebyK. Appleby	31	2	$85,000	$786,449
12 Contracts	30.5	-	$11,250,000	$10,408,879
Farm Coach: Glen Gulutzan	55	4	$2,500,000	-

Projections & Commitments

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Tom WilsonT. Wilson	F	32	5	11.5	$12,000,000	$12,000,000	$12,000,000	$12,000,000	$12,000,000
Adam FoxA. Fox	D	28	5	9.6	$10,000,000	$10,000,000	$10,000,000	$10,000,000	$10,000,000
Tim StutzleT. Stutzle	F	24	3	8.7	$9,000,000	$9,000,000	$9,000,000	RFA · 27y
Clayton KellerC. Keller	F	28	5	8.7	$9,000,000	$9,000,000	$9,000,000	$9,000,000	$9,000,000
Igor ShesterkinI. Shesterkin	G	31	2	8.7	$9,000,000	$9,000,000	UFA · 33y
J.J. PeterkaJ. Peterka	F	24	1	6.7	$7,000,000	RFA · 25y
Mikael GranlundM. Granlund	F	34	4	6.3	$6,500,000	$6,500,000	$6,500,000	$6,500,000	UFA · 38y
Anton ForsbergA. Forsberg	G	34	3	5.3	$5,500,000	$5,500,000	$5,500,000	UFA · 37y
Evan BouchardE. Bouchard	D	27	1	4.8	$5,000,000	RFA · 28y
Pius SuterP. Suter	F	30	2	4.6	$4,800,000	$4,800,000	UFA · 32y
Brenden DillonB. Dillon	D	36	2	4.3	$4,500,000	$4,500,000	UFA · 38y
Ryan LindgrenR. Lindgren	D	28	4	4.1	$4,250,000	$4,250,000	$4,250,000	$4,250,000	UFA · 32y
Mason McTavishM. McTavish	F	23	2	3.8	$4,000,000	$4,000,000	RFA · 25y
Jordan StaalJ. Staal	F	38	1	3.7	$3,800,000	UFA · 39y
Jake WalmanJ. Walman	D	30	3	3.3	$3,400,000	$3,400,000	$3,400,000	UFA · 33y
Fabian ZetterlundF. Zetterlund	F	27	1	3.1	$3,250,000	RFA · 28y
Cody GlassC. Glass	F	27	2	2.4	$2,500,000	$2,500,000	UFA · 29y
Brendan GaunceB. Gaunce	F	32	3	0.9	$950,000	$950,000	$950,000	UFA · 35y
Connor DewarC. Dewar	F	27	2	0.9	$900,000	$900,000	UFA · 29y
Noah JuulsenN. Juulsen	D	29	1	0.8	$850,000	UFA · 30y
Total: 20	—	29.5	—	102.1%	20 $106,200,000	15 $86,300,000	9 $60,600,000	5 $41,750,000	3 $31,000,000
Special Salary Cap Value				2.94%	$3,062,500
Estimated Cap Space					-$4,744,696
Est. Above $76.90m Floor					$31,844,696

Player	Pos	Age	Yrs	Cap %	2026-27	2027-28	2028-29	2029-30	2030-31
Guillaume BriseboisG. Brisebois	D	29	2	0.9	$975,000	$975,000	UFA · 31y
Ben HuttonB. Hutton	D	33	3	0.9	$950,000	$950,000	$950,000	UFA · 36y
Ian MitchellI. Mitchell	D	27	1	0.9	$950,000	RFA · 28y
Tyson JostT. Jost	F	28	3	0.9	$950,000	$950,000	$950,000	UFA · 31y
Alex BelzileA. Belzile	F	35	1	0.9	$950,000	UFA · 36y
Ben McCartneyB. McCartney	F	25	3	0.9	$950,000	$950,000	$950,000	RFA · 28y
Sam MortonS. Morton	F	27	3	0.9	$950,000	$950,000	$950,000	UFA · 30y
Tanner PearsonT. Pearson	F	34	3	0.9	$950,000	$950,000	$950,000	UFA · 37y
Seth GriffithS. Griffith	F	33	3	0.9	$950,000	$950,000	$950,000	UFA · 36y
T.J. TynanT. Tynan	F	34	1	0.9	$950,000	UFA · 35y
Justin KirklandJ. Kirkland	F	30	2	0.8	$875,000	$875,000	UFA · 32y
Ken ApplebyK. Appleby	G	31	2	0.8	$850,000	$850,000	UFA · 33y
Total: 12	—	30.5	—	0.0%	12 $11,250,000	9 $8,400,000	6 $5,700,000	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.

Salary Retentions (1)

View all →

Type	Player	Retained Cap Hit	Retained %	Trade Partner	Date
Retention	Valeri Nichushkin	+$3,062,500	50%	SJS	Aug 21, 2026
Net Retained Cap		+$3,062,500