Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 7000 - $82 - 6,725 - 96.07% |
| Level 2: | 6000 - $60 - 5,589 - 93.14% |
| Level 3: | 2500 - $44 - 2,265 - 90.62% |
| Level 4: | 4500 - $28 - 4,184 - 92.97% |
| Luxury : | 1500 - $150 - 1,415 - 94.34% |
| Total Capacity : | 21500 |
| Farm |
| Farm Level 1: | 2000 - $32 - 1,877 - 93.86% |
| Farm Level 2: | 1000 - $16 - 950 - 95.02% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 25 |
| Average Attendance - % | 20,178 - 93.85% |
| Average Income per Game | $1,964,096 |
| Year to Date Revenue | $31,425,539 |
| Farm |
| Home Games Left | 28 |
| Average Attendance - % | 2,827 - 94.25% |
| Average Income per Game | $75,186 |
| Year to Date Revenue | $977,418 |
Expense |
| Pro Players Total Salaries | $87,973,500 |
| Farm Players Total Salaries | $1,765,438 |
| Coaches Total Salaries | $6,500,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $32,892,739 |
| Farm Year To Date Expenses | $1,315,428 |
| Pro Salary Cap To Date | $29,541,852 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $49,102,405 |
| Farm Estimated Season Revenue | $2,105,208 |
| Pro Remaining Season Days | 70 |
| Pro Expenses Per Days | $825,656 |
| Pro Estimated Expenses | $57,795,920 |
| Farm Remaining Season Days | 78 |
| Farm Expenses Per Days | $31,379 |
| Farm Estimated Expenses | $2,447,562 |
| Estimated Season Expenses | $60,243,482 |
| Season Salary Cap | $82,223,504 |
| Estimate Under Maximum Salary Cap of $99,243,656 | $17,020,152 |
| Estimate Over Minimum Salary Cap of $61,700,000 | $20,523,504 |
| Current Bank Account | $159,939,981 |
| Projected Bank Account | $150,904,112 |
|
Pro Players Salaries |
| Michael Carcone (1 Way Contract) |
$8,000,000 (4) |
| -1 Way Contract Salary Cap : | $6,850,000 |
| Jesper Bratt (1 Way Contract) |
$7,875,000 (4) |
| T.J Oshie |
$6,300,000 (2) |
| Jonathan Drouin (1 Way Contract) |
$5,500,000 (2) |
| Jared Spurgeon (1 Way Contract) |
$5,400,000 (1) |
| Yanni Gourde (1 Way Contract) |
$5,400,000 (2) |
| Jesperi Kotkaniemi (1 Way Contract) |
$4,820,000 (5) |
| Filip Chytil (1 Way Contract) |
$4,437,500 (4) |
| -1 Way Contract Salary Cap : | $3,287,500 |
| Shayne Gostisbehere (1 Way Contract) |
$4,125,000 (1) |
| Nino Niederreiter (1 Way Contract) |
$4,000,000 (1) |
| Barclay Goodrow (1 Way Contract) |
$3,641,000 (2) |
| Marc-edouard Vlasic (1 Way Contract) |
$3,300,000 (2) |
| Jan Rutta |
$3,000,000 (3) |
| Alex Stalock (1 Way Contract) |
$2,750,000 (2) |
| -1 Way Contract Salary Cap : | $1,600,000 |
| Kaapo Kakko (1 Way Contract) |
$2,100,000 (1) |
| -1 Way Contract Salary Cap : | $950,000 |
| Pius Suter (1 Way Contract) |
$2,000,000 (1) |
| Nico Sturm (1 Way Contract) |
$2,000,000 (4) |
| Casey DeSmith (1 Way Contract) |
$1,800,000 (1) |
| -1 Way Contract Salary Cap : | $650,000 |
| Tomas Nosek (1 Way Contract) |
$1,800,000 (1) |
| Jake Evans (1 Way Contract) |
$1,700,000 (1) |
| Nathan Bastian (1 Way Contract) |
$1,350,000 (3) |
| Charlie Lindgren |
$1,100,000 (3) |
| Conor Timmins (1 Way Contract) |
$1,100,000 (3) |
| Mike Hardman |
$1,000,000 (1) |
| Nick Blankenburg (1 Way Contract) |
$925,000 (1) |
| Uvis Balinskis (1 Way Contract) |
$925,000 (3) |
| Calvin Pickard |
$850,000 (2) |
| Guillaume Brisebois (1 Way Contract) |
$775,000 (2) |
| Total Pro Players | 28 |
| Salary Commitment |
| Year 2035 : $87,973,500 |
| Year 2036 : $63,123,500 |
| Year 2037 : $34,607,500 |
| Year 2038 : $27,132,500 |
| Salary Average Commitment |
| Year 2035 : $45,025,000 |
| Year 2036 : $32,612,500 |
| Year 2037 : $17,712,500 |
| Year 2038 : $11,475,000 |
| Salary Cap with 1 Way Contract |
| Year 2035 : $82,223,496 |
| Year 2036 : $59,673,500 |
| Year 2037 : $32,307,500 |
| Year 2038 : $24,832,500 |
|
Farm Players Salaries |
| Austin Strand |
$100,000 (3) |
| Kristian Reichel |
$100,000 (1) |
| Egor Zamula |
$100,000 (1) |
| Mathieu Olivier |
$100,000 (1) |
| Jake Leschyshyn |
$100,000 (3) |
| Keaton Middleton |
$100,000 (3) |
| David Jiricek |
$92,500 (3) |
| Brandt Clarke (Out of Payroll) |
$92,500 (3) |
| David Farrance |
$92,125 (1) |
| Greg McKegg |
$90,000 (1) |
| Matthew Poitras |
$88,125 (3) |
| Justin Bailey |
$88,000 (1) |
| Evan Cormier |
$88,000 (3) |
| Daylan Kuefler |
$84,000 (3) |
| Clark Bishop |
$82,500 (1) |
| Carter Savoie |
$79,375 (1) |
| Josh Lopina |
$79,375 (2) |
| Denis Smirnov |
$77,688 (1) |
| Casey Fitzgerald |
$77,500 (1) |
| Lucas Johansen |
$76,250 (1) |
| Tobias Bjornfot |
$70,000 (1) |
| Total Farm Players | 21 |
| Salary Commitment |
| Year 2035 : $1,857,938 |
| Year 2036 : $824,500 |
| Year 2037 : $745,125 |
| Year 2038 : $0 |
| Salary Average Commitment |
| Year 2035 : $1,634,458 |
| Year 2036 : $746,958 |
| Year 2037 : $667,583 |
| Year 2038 : $0 |
|