Arena Capacity - Ticket Price Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 6000 - $105 - 5,479 - 91.32% |
| Level 2: | 5000 - $60 - 4,745 - 94.89% |
| Level 3: | 2000 - $37 - 1,911 - 95.54% |
| Level 4: | 4000 - $20 - 3,919 - 97.96% |
| Luxury : | 1000 - $210 - 783 - 78.25% |
| Total Capacity : | 18000 |
Income |
| Home Games Left | 2 |
| Average Attendance - % | 16,835 - 93.53% |
| Average Income per Game | $1,173,372 |
| Year to Date Revenue | $45,761,506 |
Expense |
| Pro Players Total Salaries | $84,598,750 |
| Farm Players Total Salaries | $2,243,500 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $78,033,514 |
| Farm Year To Date Expenses | $2,087,917 |
| Pro Salary Cap To Date | $78,033,514 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $2,346,744 |
| Pro Remaining Season Days | 14 |
| Pro Expenses Per Days | $440,618 |
| Pro Estimated Expenses | $6,168,652 |
| Farm Remaining Season Days | 10 |
| Farm Expenses Per Days | $11,934 |
| Farm Estimated Expenses | $119,340 |
| Estimated Season Expenses | $6,287,992 |
| Season Salary Cap | $84,598,750 |
| Estimate Under Maximum Salary Cap of $95,000,000 | $10,401,250 |
| Estimate Over Minimum Salary Cap of $61,000,000 | $23,598,750 |
| Current Bank Account | $32,627,509 |
| Projected Bank Account | $28,686,261 |
|
Pro Players Salaries |
| Nikita Kucherov |
$12,000,000 (2) |
| -Salary Remaining : |
$875,000 |
| Kyle Connor |
$12,000,000 (5) |
| -Salary Remaining : |
$875,000 |
| Valeri Nichushkin |
$7,500,000 (3) |
| -Salary Remaining : |
$546,875 |
| J.T. Miller |
$7,500,000 (1) |
| -Salary Remaining : |
$546,875 |
| Tristan Jarry |
$7,000,000 (2) |
| -Salary Remaining : |
$510,417 |
| John Marino |
$5,427,500 (1) |
| -Salary Remaining : |
$395,755 |
| Casey Mittelstadt |
$4,750,000 (1) |
| -Salary Remaining : |
$346,354 |
| Ryan Pulock |
$4,350,000 (3) |
| -Salary Remaining : |
$317,188 |
| MIN Cap Hit |
$4,125,000 (1) |
| -Salary Remaining : |
$300,781 |
| Jakob Chychrun |
$4,000,000 (4) |
| -Salary Remaining : |
$291,667 |
| Alexis Lafreniere |
$3,670,000 (3) |
| -Salary Remaining : |
$267,604 |
| Trevor Moore |
$2,250,000 (1) |
| -Salary Remaining : |
$164,063 |
| Parker Kelly |
$1,461,250 (3) |
| -Salary Remaining : |
$106,549 |
| Joel Edmundson |
$1,000,000 (4) |
| -Salary Remaining : |
$72,917 |
| Radek Faksa |
$1,000,000 (4) |
| -Salary Remaining : |
$72,917 |
| Colton Sissons |
$1,000,000 (4) |
| -Salary Remaining : |
$72,917 |
| Teddy Blueger |
$1,000,000 (2) |
| -Salary Remaining : |
$72,917 |
| Darren Raddysh |
$1,000,000 (3) |
| -Salary Remaining : |
$72,917 |
| Alexey Toropchenko |
$990,000 (1) |
| -Salary Remaining : |
$72,188 |
| Mark Jankowski |
$950,000 (1) |
| -Salary Remaining : |
$69,271 |
| Nikita Tolopilo |
$950,000 (2) |
| -Salary Remaining : |
$69,271 |
| Louis Crevier |
$675,000 (1) |
| -Salary Remaining : |
$49,219 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2025 : $84,598,750 |
| Year 2026 : $57,931,250 |
| Year 2027 : $36,981,250 |
| Year 2028 : $19,000,000 |
| Salary Average Commitment |
| Year 2025 : $52,861,250 |
| Year 2026 : $34,081,250 |
| Year 2027 : $25,131,250 |
| Year 2028 : $19,000,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $84,598,750 |
| Year 2026 : $57,931,250 |
| Year 2027 : $36,981,250 |
| Year 2028 : $19,000,000 |
|
Farm Players Salaries |
| Liam Ohgren |
$97,500 (3) |
| Salary Remaining : |
$5,186 |
| Pierre-Olivier Joseph |
$96,000 (1) |
| Salary Remaining : |
$5,106 |
| Filip Larsson |
$95,000 (2) |
| Salary Remaining : |
$5,053 |
| Evgeny Kuznetsov |
$95,000 (2) |
| Salary Remaining : |
$5,053 |
| Jakob Pelletier |
$90,000 (2) |
| Salary Remaining : |
$4,787 |
| Nils Aman |
$90,000 (2) |
| Salary Remaining : |
$4,787 |
| Josh Bloom |
$87,500 (2) |
| Salary Remaining : |
$4,654 |
| Ayrton Martino |
$87,500 (2) |
| Salary Remaining : |
$4,654 |
| Leo Loof |
$87,500 (1) |
| Salary Remaining : |
$4,654 |
| Maxim Groshev |
$87,500 (1) |
| Salary Remaining : |
$4,654 |
| Jamieson Rees |
$82,500 (2) |
| Salary Remaining : |
$4,388 |
| Ethan Del Mastro |
$82,500 (1) |
| Salary Remaining : |
$4,388 |
| Rodwin Dionicio |
$77,500 (3) |
| Salary Remaining : |
$4,122 |
| Jacob Melanson |
$77,500 (2) |
| Salary Remaining : |
$4,122 |
| Jorian Donovan |
$77,500 (2) |
| Salary Remaining : |
$4,122 |
| Jesse Ylonen |
$75,000 (1) |
| Salary Remaining : |
$3,989 |
| Josh Filmon |
$72,500 (2) |
| Salary Remaining : |
$3,856 |
| Noah Chadwick |
$72,500 (3) |
| Salary Remaining : |
$3,856 |
| Kieron Walton |
$72,500 (3) |
| Salary Remaining : |
$3,856 |
| Ryan Tverberg |
$67,500 (1) |
| Salary Remaining : |
$3,590 |
| Nikita Prishchepov |
$67,500 (2) |
| Salary Remaining : |
$3,590 |
| Henrik Tikkanen |
$67,500 (1) |
| Salary Remaining : |
$3,590 |
| Adam Klapka |
$62,500 (1) |
| Salary Remaining : |
$3,324 |
| Isaac Poulter |
$62,500 (1) |
| Salary Remaining : |
$3,324 |
| Andreas Englund |
$62,500 (2) |
| Salary Remaining : |
$3,324 |
| Maxim Shabanov |
$62,500 (1) |
| Salary Remaining : |
$3,324 |
| Jon-Randall Avon |
$62,500 (2) |
| Salary Remaining : |
$3,324 |
| Arttu Hyry |
$62,500 (1) |
| Salary Remaining : |
$3,324 |
| Tomas Suchanek |
$62,500 (2) |
| Salary Remaining : |
$3,324 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2025 : $2,243,500 |
| Year 2026 : $1,430,000 |
| Year 2027 : $320,000 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $2,243,500 |
| Year 2026 : $1,430,000 |
| Year 2027 : $320,000 |
| Year 2028 : $0 |
|