Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 7000 - $82 - 6,702 - 95.74% |
| Level 2: | 6000 - $56 - 5,730 - 95.51% |
| Level 3: | 2500 - $40 - 2,452 - 98.09% |
| Level 4: | 4500 - $29 - 4,130 - 91.79% |
| Luxury : | 1500 - $150 - 1,427 - 95.16% |
| Total Capacity : | 21500 |
| Farm |
| Farm Level 1: | 2000 - $33 - 1,952 - 97.62% |
| Farm Level 2: | 1000 - $17 - 976 - 97.63% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 20,442 - 95.08% |
| Average Income per Game | $1,939,552 |
| Year to Date Revenue | $5,818,656 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,929 - 97.62% |
| Average Income per Game | $80,025 |
| Year to Date Revenue | $240,074 |
Expense |
| Pro Players Total Salaries | $73,461,000 |
| Farm Players Total Salaries | $1,758,750 |
| Coaches Total Salaries | $6,500,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $5,458,158 |
| Farm Year To Date Expenses | $275,264 |
| Pro Salary Cap To Date | $4,835,550 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $73,702,976 |
| Farm Estimated Season Revenue | $3,040,937 |
| Pro Remaining Season Days | 107 |
| Pro Expenses Per Days | $677,922 |
| Pro Estimated Expenses | $72,537,654 |
| Farm Remaining Season Days | 99 |
| Farm Expenses Per Days | $35,129 |
| Farm Estimated Expenses | $3,477,771 |
| Estimated Season Expenses | $76,015,425 |
| Season Salary Cap | $69,011,000 |
| Estimate Under Maximum Salary Cap of $93,866,666 | $24,855,666 |
| Estimate Over Minimum Salary Cap of $61,700,000 | $7,311,000 |
| Current Bank Account | $153,217,316 |
| Projected Bank Account | $153,945,804 |
|
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 (1) |
| Yanni Gourde (1 Way Contract) |
$5,400,000 (1) |
| Jesperi Kotkaniemi (1 Way Contract) |
$4,820,000 (4) |
| Jonathan Toews (Out of Payroll) |
$4,000,000 (2) |
| Nino Niederreiter (1 Way Contract) |
$4,000,000 (5) |
| Barclay Goodrow (1 Way Contract) |
$3,641,000 (1) |
| 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) |
| -1 Way Contract Salary Cap : | $200,000 |
| 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 : $51,695,000 |
| Year 2038 : $32,170,000 |
| Year 2039 : $22,295,000 |
| Salary Average Commitment |
| Year 2036 : $37,975,000 |
| Year 2037 : $25,825,000 |
| Year 2038 : $10,412,500 |
| Year 2039 : $8,787,500 |
| Salary Cap with 1 Way Contract |
| Year 2036 : $73,011,000 |
| Year 2037 : $47,245,000 |
| Year 2038 : $31,020,000 |
| Year 2039 : $21,145,000 |
|
Farm Players Salaries |
| Mathieu Olivier |
$110,000 (2) |
| Keaton Middleton |
$100,000 (2) |
| Mike Hardman |
$100,000 (4) |
| Austin Strand |
$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 |
$88,000 (2) |
| Denis Smirnov (Out of Payroll) |
$85,456 (1) |
| 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 (1) |
| Justin Gill |
$75,000 (3) |
| Chase Stillman |
$70,000 (1) |
| Total Farm Players | 21 |
| Salary Commitment |
| Year 2036 : $1,844,206 |
| Year 2037 : $1,441,750 |
| Year 2038 : $595,875 |
| Year 2039 : $265,250 |
| Salary Average Commitment |
| Year 2036 : $1,665,708 |
| Year 2037 : $1,270,083 |
| Year 2038 : $545,625 |
| Year 2039 : $215,000 |
|