Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 6000 - $100 - 5,722 - 95.36% |
| Level 2: | 5000 - $60 - 4,752 - 95.03% |
| Level 3: | 2000 - $35 - 1,931 - 96.56% |
| Level 4: | 4000 - $25 - 3,829 - 95.73% |
| Luxury : | 1000 - $200 - 976 - 97.63% |
| Total Capacity : | 18000 |
Income |
| Home Games Left | 9 |
| Average Attendance - % | 17,210 - 95.61% |
| Average Income per Game | $1,811,632 |
| Year to Date Revenue | $57,972,213 |
Expense |
| Pro Players Total Salaries | $70,563,461 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $3,800,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $54,338,465 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $51,463,369 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $16,304,685 |
| Pro Remaining Season Days | 46 |
| Pro Expenses Per Days | $393,457 |
| Pro Estimated Expenses | $18,099,022 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $18,099,022 |
| Season Salary Cap | $70,563,461 |
| Estimate Under Maximum Salary Cap of $82,500,000 | $11,936,539 |
| Estimate Over Minimum Salary Cap of $45,000,000 | $25,563,461 |
| Current Bank Account | $72,349,311 |
| Projected Bank Account | $70,554,974 |
|
Pro Players Salaries |
| Tyler Seguin |
$9,850,000 (1) |
| Ryan Suter |
$7,538,461 (1) |
| Adam Pelech |
$6,500,000 (4) |
| Ryan Ellis |
$6,250,000 (1) |
| Kyle Okposo |
$6,000,000 (1) |
| Brenden Dillon |
$6,000,000 (2) |
| Mason Marchment |
$5,500,000 (4) |
| Brandon Saad |
$5,000,000 (2) |
| Pavel Francouz |
$2,500,000 (4) |
| Matt Grzelcyk |
$2,400,000 (2) |
| Brock McGinn |
$2,000,000 (1) |
| David Rittich |
$1,750,000 (1) |
| Tanner Jeannot |
$1,200,000 (1) |
| Braden Schneider |
$950,000 (3) |
| Seth Jarvis |
$950,000 (2) |
| Matthew Boldy |
$950,000 (2) |
| Anton Lundell |
$950,000 (3) |
| Nicolas Meloche |
$925,000 (1) |
| Alex Formenton |
$900,000 (1) |
| Jeremy Lauzon |
$850,000 (1) |
| Elvis Merzlikins |
$850,000 (1) |
| Mikey Anderson |
$750,000 (1) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2022 : $70,563,461 |
| Year 2023 : $31,700,000 |
| Year 2024 : $16,400,000 |
| Year 2025 : $14,500,000 |
| Salary Average Commitment |
| Year 2022 : $69,410,961 |
| Year 2023 : $30,900,000 |
| Year 2024 : $16,000,000 |
| Year 2025 : $14,500,000 |
| Salary Cap with 1 Way Contract |
| Year 2022 : $70,563,461 |
| Year 2023 : $31,700,000 |
| Year 2024 : $16,400,000 |
| Year 2025 : $14,500,000 |
|
Farm Players Salaries |
| Alex Chiasson |
$200,000 (1) |
| Nicolas Deslauriers |
$200,000 (3) |
| Radim Zohorna |
$100,000 (4) |
| Martin Kaut |
$95,000 (2) |
| William Eklund |
$95,000 (3) |
| Cole Perfetti |
$95,000 (2) |
| Dennis Cholowski |
$92,500 (2) |
| Cooper Marody |
$92,500 (1) |
| Daniil Miromanov |
$90,000 (2) |
| Noel Gunler |
$90,000 (3) |
| Wade Allison |
$90,000 (2) |
| Shane Pinto |
$90,000 (2) |
| Dylan Samberg |
$90,000 (2) |
| Jonatan Berggren |
$90,000 (3) |
| Ryan O'Rourke |
$90,000 (2) |
| Vladislav Firstov |
$90,000 (3) |
| Jack Studnicka |
$90,000 (1) |
| Chad Krys |
$90,000 (1) |
| Bode Wilde |
$90,000 (1) |
| Alexander Khovanov |
$85,000 (3) |
| Adam Beckman |
$85,000 (2) |
| Jean-Luc Foudy |
$85,000 (2) |
| Mason Shaw |
$85,000 (2) |
| Ivan Lodnia |
$85,000 (3) |
| Alec Regula |
$85,000 (2) |
| Joel Teasdale |
$82,500 (3) |
| William Bitten |
$80,500 (2) |
| Bryce Misley |
$80,000 (2) |
| Adam Ruzicka |
$80,000 (1) |
| Dylan Garand |
$80,000 (2) |
| Connor Dewar |
$80,000 (1) |
| Nic Petan |
$80,000 (3) |
| Derek Barach |
$77,500 (1) |
| Dmitry Sokolov |
$77,500 (2) |
| Adam Raska |
$75,000 (3) |
| Mathew Robson |
$75,000 (1) |
| Gustav Bouramman |
$75,000 (2) |
| Dereck Baribeau |
$75,000 (2) |
| Nick Boka |
$75,000 (3) |
| Joachim Blichfeld |
$75,000 (1) |
| Dmitri Zavgorodny |
$75,000 (1) |
| Nick Swaney |
$75,000 (3) |
| Louie Belpedio |
$75,000 (3) |
| Mathias Emilio Pettersen |
$75,000 (2) |
| Damien Giroux |
$75,000 (2) |
| Brandon Duhaime |
$75,000 (1) |
| Dmitry Zavgorodniy |
$75,000 (2) |
| Noel Hoefenmayer |
$75,000 (2) |
| Fedor Gordeev |
$75,000 (2) |
| Filip Lindberg |
$75,000 (3) |
| Brennan Menell |
$72,500 (2) |
| Michael Spacek |
$0 (0) |
| Total Farm Players | 52 |
| Salary Commitment |
| Year 2022 : $4,460,500 |
| Year 2023 : $3,360,500 |
| Year 2024 : $1,372,500 |
| Year 2025 : $100,000 |
| Salary Average Commitment |
| Year 2022 : $4,144,834 |
| Year 2023 : $3,087,334 |
| Year 2024 : $1,260,000 |
| Year 2025 : $100,000 |
|