Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 7000 - $84 - 6,707 - 95.82% |
| Level 2: | 6000 - $58 - 5,794 - 96.56% |
| Level 3: | 2500 - $40 - 2,442 - 97.67% |
| Level 4: | 4500 - $23 - 4,276 - 95.02% |
| Luxury : | 1500 - $169 - 1,469 - 97.91% |
| Total Capacity : | 21500 |
| Farm |
| Farm Level 1: | 2000 - $36 - 1,646 - 82.29% |
| Farm Level 2: | 1000 - $16 - 939 - 93.91% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 34 |
| Average Attendance - % | 20,688 - 96.22% |
| Average Income per Game | $2,002,689 |
| Year to Date Revenue | $14,018,825 |
| Farm |
| Home Games Left | 34 |
| Average Attendance - % | 2,585 - 86.17% |
| Average Income per Game | $74,290 |
| Year to Date Revenue | $520,033 |
Expense |
| Pro Players Total Salaries | $82,760,035 |
| Farm Players Total Salaries | $1,825,766 |
| Coaches Total Salaries | $10,000,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $17,680,573 |
| Farm Year To Date Expenses | $1,145,099 |
| Pro Salary Cap To Date | $15,650,573 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $68,091,436 |
| Farm Estimated Season Revenue | $2,525,875 |
| Pro Remaining Season Days | 112 |
| Pro Expenses Per Days | $634,000 |
| Pro Estimated Expenses | $71,008,000 |
| Farm Remaining Season Days | 116 |
| Farm Expenses Per Days | $40,457 |
| Farm Estimated Expenses | $4,693,012 |
| Estimated Season Expenses | $75,701,012 |
| Season Salary Cap | $78,610,032 |
| Estimate Under Maximum Salary Cap of $90,640,000 | $12,029,968 |
| Estimate Over Minimum Salary Cap of $61,000,000 | $17,610,032 |
| Current Bank Account | $71,780,881 |
| Projected Bank Account | $66,697,180 |
|
Pro Players Salaries |
| Max Pacioretty (1 Way Contract) |
$7,000,000 (2) |
| T.J. Oshie (1 Way Contract) |
$6,300,000 (4) |
| Jesperi Kotkaniemi (1 Way Contract) |
$6,100,035 (2) |
| -1 Way Contract Salary Cap : | $5,025,035 |
| Jonathan Drouin (1 Way Contract) |
$5,500,000 (4) |
| Yanni Gourde (1 Way Contract) |
$5,400,000 (4) |
| Jared Spurgeon (1 Way Contract) |
$5,400,000 (3) |
| Tyson Barrie (1 Way Contract) |
$4,500,000 (3) |
| Shayne Gostisbehere |
$4,500,000 (1) |
| Cam Talbot (1 Way Contract) |
$4,500,000 (2) |
| Nino Niederreiter (1 Way Contract) |
$4,000,000 (2) |
| Andreas Johnsson (1 Way Contract) |
$3,400,000 (2) |
| Marc-Edouard Vlasic (1 Way Contract) |
$3,300,000 (4) |
| Jan Rutta |
$3,000,000 (5) |
| Filip Chytil (1 Way Contract) |
$2,300,000 (1) |
| -1 Way Contract Salary Cap : | $1,225,000 |
| Pius Suter (1 Way Contract) |
$2,000,000 (3) |
| Zach Sanford (1 Way Contract) |
$2,000,000 (2) |
| Tomas Nosek (1 Way Contract) |
$1,800,000 (3) |
| Jake Evans (1 Way Contract) |
$1,700,000 (3) |
| Casey DeSmith |
$1,500,000 (1) |
| Max Jones (1 Way Contract) |
$1,295,000 (2) |
| -1 Way Contract Salary Cap : | $220,000 |
| Casey Fitzgerald |
$1,090,000 (2) |
| Austin Strand |
$1,000,000 (5) |
| Nathan Bastian |
$1,000,000 (2) |
| Kaapo Kakko (1 Way Contract) |
$1,000,000 (1) |
| Egor Zamula (1 Way Contract) |
$925,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| Justin Bailey |
$800,000 (1) |
| Christian Wolanin |
$750,000 (2) |
| Justin Kapelmaster |
$700,000 (2) |
| Total Pro Players | 28 |
| Salary Commitment |
| Year 2033 : $82,760,035 |
| Year 2034 : $71,735,035 |
| Year 2035 : $39,900,000 |
| Year 2036 : $24,500,000 |
| Salary Average Commitment |
| Year 2033 : $47,506,250 |
| Year 2034 : $43,043,750 |
| Year 2035 : $28,925,000 |
| Year 2036 : $19,625,000 |
| Salary Cap with 1 Way Contract |
| Year 2033 : $78,610,032 |
| Year 2034 : $69,585,036 |
| Year 2035 : $39,900,000 |
| Year 2036 : $24,500,000 |
|
Farm Players Salaries |
| Lucas Johansen |
$112,800 (2) |
| Drew O'Connor |
$100,000 (1) |
| Conor Timmins |
$100,000 (2) |
| Nic Petan |
$100,000 (2) |
| Clark Bishop |
$100,000 (1) |
| Keaton Middleton |
$100,000 (5) |
| Jake Leschyshyn |
$96,937 (1) |
| Alexander Nylander |
$96,154 (1) |
| Tobias Bjornfot |
$92,500 (1) |
| Mike Hardman |
$92,500 (1) |
| Mathieu Olivier |
$92,500 (1) |
| Kristian Reichel |
$92,500 (1) |
| Brian Lashoff |
$90,000 (1) |
| Bode Wilde |
$88,125 (2) |
| Evan Cormier (Out of Payroll) |
$88,000 (5) |
| Philippe Desrosiers |
$88,000 (2) |
| David Farrance |
$83,750 (2) |
| Carter Savoie |
$79,375 (3) |
| Cameron Darcy |
$75,000 (1) |
| Pat Nagle |
$75,000 (5) |
| Denis Smirnov |
$70,625 (1) |
| Total Farm Players | 21 |
| Salary Commitment |
| Year 2033 : $1,913,766 |
| Year 2034 : $915,050 |
| Year 2035 : $342,375 |
| Year 2036 : $263,000 |
| Salary Average Commitment |
| Year 2033 : $1,648,750 |
| Year 2034 : $782,500 |
| Year 2035 : $303,750 |
| Year 2036 : $224,375 |
|