Minnesota Wild
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 |
| — | $101,250,000 | $101,250,000 | $3,050,000 | $5,500,000 |
| Salary Cap per Day | Salary Cap to Date | Players in Salary Cap | Players Out of Cap | Farm Team Salary |
| $0 | — | 21 | 0 | $912,500 |
| 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 | -$300,000 | $27,400,000 |
| Est. Season Revenue | Current Bank Account | Proj. Bank Account | Balance |
| $0 | $93,395,373 | $93,395,373 | $0 |
| 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 | — | — | — | |
Pro Players Salaries (21)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 32 | 5 | $12,000,000 | |
| 28 | 5 | $10,000,000 | |
| 24 | 3 | $9,000,000 | |
| 28 | 5 | $9,000,000 | |
| 31 | 2 | $9,000,000 | |
| 34 | 4 | $6,500,000 | |
| 34 | 3 | $5,500,000 | |
| 27 | 1 | $5,000,000 | |
| 30 | 2 | $4,800,000 | |
| 36 | 2 | $4,500,000 | |
| 28 | 4 | $4,250,000 | |
| 23 | 2 | $4,000,000 | |
| 38 | 1 | $3,800,000 | |
| 30 | 3 | $3,400,000 | |
| 27 | 1 | $3,250,000 | |
| 27 | 2 | $2,500,000 | |
| 35 | 1 | $1,000,000 | |
| 26 | 3 | $950,000 | |
| 34 | 3 | $950,000 | |
| 32 | 3 | $950,000 | |
| 27 | 2 | $900,000 | |
| 21 Contracts | 30 | - | $101,250,000 |
Farm Players Salaries (10)
| Player | Age | Yrs | Salary |
|---|---|---|---|
| 29 | 2 | $97,500 | |
| 33 | 3 | $95,000 | |
| 27 | 1 | $95,000 | |
| 28 | 3 | $95,000 | |
| 35 | 1 | $95,000 | |
| 27 | 3 | $95,000 | |
| 34 | 1 | $95,000 | |
| 30 | 2 | $87,500 | |
| 31 | 2 | $80,000 | |
| 24 | 1 | $77,500 | |
| 10 Contracts | 29.8 | - | $9,125,000 |
Projections & Commitments
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| F | 32 | 5 | 11.5 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | $12,000,000 | |
| D | 28 | 5 | 9.6 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | $10,000,000 | |
| F | 24 | 3 | 8.7 | $9,000,000 | $9,000,000 | $9,000,000 | RFA · age 27 | ||
| F | 28 | 5 | 8.7 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | $9,000,000 | |
| G | 31 | 2 | 8.7 | $9,000,000 | $9,000,000 | UFA · age 33 | |||
| F | 34 | 4 | 6.3 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | UFA · age 38 | |
| G | 34 | 3 | 5.3 | $5,500,000 | $5,500,000 | $5,500,000 | UFA · age 37 | ||
| D | 27 | 1 | 4.8 | $5,000,000 | RFA · age 28 | ||||
| F | 30 | 2 | 4.6 | $4,800,000 | $4,800,000 | UFA · age 32 | |||
| D | 36 | 2 | 4.3 | $4,500,000 | $4,500,000 | UFA · age 38 | |||
| D | 28 | 4 | 4.1 | $4,250,000 | $4,250,000 | $4,250,000 | $4,250,000 | UFA · age 32 | |
| F | 23 | 2 | 3.8 | $4,000,000 | $4,000,000 | RFA · age 25 | |||
| F | 38 | 1 | 3.7 | $3,800,000 | UFA · age 39 | ||||
| D | 30 | 3 | 3.3 | $3,400,000 | $3,400,000 | $3,400,000 | UFA · age 33 | ||
| F | 27 | 1 | 3.1 | $3,250,000 | RFA · age 28 | ||||
| F | 27 | 2 | 2.4 | $2,500,000 | $2,500,000 | UFA · age 29 | |||
| F | 35 | 1 | 1.0 | $1,000,000 | UFA · age 36 | ||||
| D | 26 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 29 | ||
| F | 34 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 37 | ||
| F | 32 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 35 | ||
| F | 27 | 2 | 0.9 | $900,000 | $900,000 | UFA · age 29 | |||
| Total: 21 Contracts | — | 30 | — | 97.36% | (21) $101,250,000 | (17) $88,200,000 | (11) $62,500,000 | (5) $41,750,000 | (3) $31,000,000 |
| Special Salary Cap Value | 2.93% | $3,050,000 | — | — | — | — | |||
| Estimated Cap Space | -$300,000 | — | — | — | — | ||||
| Player | Pos | Age | Contract | Cap % | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 |
|---|---|---|---|---|---|---|---|---|---|
| D | 29 | 2 | 0.9 | $975,000 | $975,000 | UFA · age 31 | |||
| D | 33 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 36 | ||
| D | 27 | 1 | 0.9 | $950,000 | RFA · age 28 | ||||
| F | 28 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 31 | ||
| F | 35 | 1 | 0.9 | $950,000 | UFA · age 36 | ||||
| F | 27 | 3 | 0.9 | $950,000 | $950,000 | $950,000 | UFA · age 30 | ||
| F | 34 | 1 | 0.9 | $950,000 | UFA · age 35 | ||||
| F | 30 | 2 | 0.8 | $875,000 | $875,000 | UFA · age 32 | |||
| G | 31 | 2 | 0.8 | $800,000 | $800,000 | UFA · age 33 | |||
| F | 24 | 1 | 0.7 | $775,000 | RFA · age 25 | ||||
| Total: 10 Contracts | — | 29.8 | — | 0.00% | (10) $9,125,000 | (6) $5,500,000 | (3) $2,850,000 | (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.
The Current Year Pro Salary Cap:
$104,000,000
/ Floor:
$76.90m
1 Retained
View all →| Type | Player | Retained % | Retained Cap Hit | Acquired By | Date |
|---|---|---|---|---|---|
| Retention | Valeri Nichushkin | 50% | $3,062,500 | SJS | Aug 21, 2026 |