Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 7000 - $81 - 6,546 - 93.52% |
| Level 2: | 6000 - $53 - 5,649 - 94.15% |
| Level 3: | 2500 - $38 - 2,361 - 94.43% |
| Level 4: | 4500 - $26 - 4,234 - 94.08% |
| Luxury : | 1500 - $153 - 1,423 - 94.89% |
| Total Capacity : | 21500 |
| Farm |
| Farm Level 1: | 2000 - $33 - 1,920 - 96.01% |
| Farm Level 2: | 1000 - $17 - 944 - 94.39% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 6 |
| Average Attendance - % | 20,213 - 94.01% |
| Average Income per Game | $1,869,246 |
| Year to Date Revenue | $65,423,612 |
| Farm |
| Home Games Left | 4 |
| Average Attendance - % | 2,864 - 95.47% |
| Average Income per Game | $79,335 |
| Year to Date Revenue | $2,935,408 |
Expense |
| Pro Players Total Salaries | $77,461,000 |
| Farm Players Total Salaries | $1,835,581 |
| Coaches Total Salaries | $6,500,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $62,615,569 |
| Farm Year To Date Expenses | $3,302,029 |
| Pro Salary Cap To Date | $56,109,925 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $11,215,476 |
| Farm Estimated Season Revenue | $317,341 |
| Pro Remaining Season Days | 21 |
| Pro Expenses Per Days | $712,704 |
| Pro Estimated Expenses | $14,966,784 |
| Farm Remaining Season Days | 13 |
| Farm Expenses Per Days | $35,847 |
| Farm Estimated Expenses | $466,011 |
| Estimated Season Expenses | $15,432,795 |
| Season Salary Cap | $74,161,000 |
| Estimate Under Maximum Salary Cap of $111,801,995 | $37,640,995 |
| Estimate Over Minimum Salary Cap of $61,700,000 | $12,461,000 |
| Current Bank Account | $155,333,430 |
| Projected Bank Account | $151,433,452 |
|
Pro Players Salaries |
| Jesper Bratt (1 Way Contract) |
$7,875,000 (3) |
| Jared Spurgeon (1 Way Contract) |
$7,575,000 (4) |
| T.J Oshie |
$6,300,000 (1) |
| Jonathan Drouin (1 Way Contract) |
$5,500,000 (3) |
| Yanni Gourde (1 Way Contract) |
$5,400,000 (3) |
| Jesperi Kotkaniemi (1 Way Contract) |
$4,820,000 (4) |
| Jonathan Toews (1 Way Contract) |
$4,000,000 (2) |
| Nino Niederreiter (1 Way Contract) |
$4,000,000 (5) |
| Barclay Goodrow (1 Way Contract) |
$3,641,000 (5) |
| Marc-edouard Vlasic (1 Way Contract) |
$3,300,000 (1) |
| Shayne Gostisbehere (1 Way Contract) |
$3,200,000 (5) |
| Jan Rutta |
$3,000,000 (2) |
| Kaapo Kakko (1 Way Contract) |
$2,400,000 (2) |
| -1 Way Contract Salary Cap : | $1,250,000 |
| Nico Sturm (1 Way Contract) |
$2,000,000 (3) |
| Egor Zamula (1 Way Contract) |
$1,700,000 (4) |
| -1 Way Contract Salary Cap : | $550,000 |
| Jake Evans (1 Way Contract) |
$1,700,000 (2) |
| Pius Suter (1 Way Contract) |
$1,600,000 (2) |
| Nathan Bastian (1 Way Contract) |
$1,350,000 (2) |
| Charlie Lindgren |
$1,100,000 (2) |
| Conor Timmins (1 Way Contract) |
$1,100,000 (2) |
| Tobias Bjornfot (1 Way Contract) |
$1,000,000 (2) |
| -1 Way Contract Salary Cap : | $0 |
| Nick Blankenburg (1 Way Contract) |
$1,000,000 (4) |
| Calvin Pickard |
$850,000 (1) |
| Jimmy Vesey (1 Way Contract) |
$800,000 (2) |
| Guillaume Brisebois (1 Way Contract) |
$775,000 (1) |
| Tomas Nosek (1 Way Contract) |
$775,000 (2) |
| Jaroslav Halak |
$700,000 (2) |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 2036 : $77,461,000 |
| Year 2037 : $63,503,334 |
| Year 2038 : $43,978,334 |
| Year 2039 : $25,936,667 |
| Salary Average Commitment |
| Year 2036 : $37,975,000 |
| Year 2037 : $32,625,000 |
| Year 2038 : $17,212,500 |
| Year 2039 : $9,487,500 |
| Salary Cap with 1 Way Contract |
| Year 2036 : $74,161,000 |
| Year 2037 : $62,936,000 |
| Year 2038 : $45,561,000 |
| Year 2039 : $24,786,000 |
|
Farm Players Salaries |
| Mathieu Olivier |
$110,000 (2) |
| Austin Strand |
$100,000 (2) |
| Mike Hardman |
$100,000 (4) |
| Keaton Middleton |
$100,000 (2) |
| Brandt Clarke |
$92,500 (2) |
| David Jiricek |
$92,500 (2) |
| Clark Bishop |
$90,750 (2) |
| Matthew Poitras |
$88,125 (2) |
| Kasper Halttunen |
$88,125 (3) |
| Evan Cormier (Out of Payroll) |
$88,000 (2) |
| Denis Smirnov |
$85,456 (2) |
| Casey Fitzgerald |
$85,250 (4) |
| Daylan Kuefler |
$84,000 (2) |
| Lucas Johansen |
$83,875 (1) |
| Gavin Hayes |
$83,750 (3) |
| Benjamin Gaudreau |
$83,750 (3) |
| Scott Walford |
$83,750 (1) |
| Keith Kinkaid |
$80,000 (5) |
| Josh Lopina |
$79,375 (3) |
| Colby Ambrosio |
$79,375 (2) |
| Justin Gill |
$75,000 (3) |
| Chase Stillman |
$70,000 (3) |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2036 : $1,923,581 |
| Year 2037 : $1,779,960 |
| Year 2038 : $760,708 |
| Year 2039 : $265,250 |
| Salary Average Commitment |
| Year 2036 : $1,745,083 |
| Year 2037 : $1,568,833 |
| Year 2038 : $695,000 |
| Year 2039 : $215,000 |
|