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 | $79,795,986 |
| Farm Year To Date Expenses | $2,135,653 |
| Pro Salary Cap To Date | $79,795,986 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $2,346,744 |
| Pro Remaining Season Days | 10 |
| Pro Expenses Per Days | $440,618 |
| Pro Estimated Expenses | $4,406,180 |
| Farm Remaining Season Days | 6 |
| Farm Expenses Per Days | $11,934 |
| Farm Estimated Expenses | $71,604 |
| Estimated Season Expenses | $4,477,784 |
| 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 | $30,817,301 |
| Projected Bank Account | $28,686,261 |
|
Pro Players Salaries |
| Nikita Kucherov |
$12,000,000 (2) |
| -Salary Remaining : |
$625,000 |
| Kyle Connor |
$12,000,000 (5) |
| -Salary Remaining : |
$625,000 |
| Valeri Nichushkin |
$7,500,000 (3) |
| -Salary Remaining : |
$390,625 |
| J.T. Miller |
$7,500,000 (1) |
| -Salary Remaining : |
$390,625 |
| Tristan Jarry |
$7,000,000 (2) |
| -Salary Remaining : |
$364,583 |
| John Marino |
$5,427,500 (1) |
| -Salary Remaining : |
$282,682 |
| Casey Mittelstadt |
$4,750,000 (1) |
| -Salary Remaining : |
$247,396 |
| Ryan Pulock |
$4,350,000 (3) |
| -Salary Remaining : |
$226,563 |
| MIN Cap Hit |
$4,125,000 (1) |
| -Salary Remaining : |
$214,844 |
| Jakob Chychrun |
$4,000,000 (4) |
| -Salary Remaining : |
$208,333 |
| Alexis Lafreniere |
$3,670,000 (3) |
| -Salary Remaining : |
$191,146 |
| Trevor Moore |
$2,250,000 (1) |
| -Salary Remaining : |
$117,188 |
| Parker Kelly |
$1,461,250 (3) |
| -Salary Remaining : |
$76,107 |
| Joel Edmundson |
$1,000,000 (4) |
| -Salary Remaining : |
$52,083 |
| Radek Faksa |
$1,000,000 (4) |
| -Salary Remaining : |
$52,083 |
| Colton Sissons |
$1,000,000 (4) |
| -Salary Remaining : |
$52,083 |
| Teddy Blueger |
$1,000,000 (2) |
| -Salary Remaining : |
$52,083 |
| Darren Raddysh |
$1,000,000 (3) |
| -Salary Remaining : |
$52,083 |
| Alexey Toropchenko |
$990,000 (1) |
| -Salary Remaining : |
$51,563 |
| Mark Jankowski |
$950,000 (1) |
| -Salary Remaining : |
$49,479 |
| Nikita Tolopilo |
$950,000 (2) |
| -Salary Remaining : |
$49,479 |
| Louis Crevier |
$675,000 (1) |
| -Salary Remaining : |
$35,156 |
| 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 : |
$3,112 |
| Pierre-Olivier Joseph |
$96,000 (1) |
| Salary Remaining : |
$3,064 |
| Filip Larsson |
$95,000 (2) |
| Salary Remaining : |
$3,032 |
| Evgeny Kuznetsov |
$95,000 (2) |
| Salary Remaining : |
$3,032 |
| Jakob Pelletier |
$90,000 (2) |
| Salary Remaining : |
$2,872 |
| Nils Aman |
$90,000 (2) |
| Salary Remaining : |
$2,872 |
| Josh Bloom |
$87,500 (2) |
| Salary Remaining : |
$2,793 |
| Ayrton Martino |
$87,500 (2) |
| Salary Remaining : |
$2,793 |
| Leo Loof |
$87,500 (1) |
| Salary Remaining : |
$2,793 |
| Maxim Groshev |
$87,500 (1) |
| Salary Remaining : |
$2,793 |
| Jamieson Rees |
$82,500 (2) |
| Salary Remaining : |
$2,633 |
| Ethan Del Mastro |
$82,500 (1) |
| Salary Remaining : |
$2,633 |
| Rodwin Dionicio |
$77,500 (3) |
| Salary Remaining : |
$2,473 |
| Jacob Melanson |
$77,500 (2) |
| Salary Remaining : |
$2,473 |
| Jorian Donovan |
$77,500 (2) |
| Salary Remaining : |
$2,473 |
| Jesse Ylonen |
$75,000 (1) |
| Salary Remaining : |
$2,394 |
| Josh Filmon |
$72,500 (2) |
| Salary Remaining : |
$2,314 |
| Noah Chadwick |
$72,500 (3) |
| Salary Remaining : |
$2,314 |
| Kieron Walton |
$72,500 (3) |
| Salary Remaining : |
$2,314 |
| Ryan Tverberg |
$67,500 (1) |
| Salary Remaining : |
$2,154 |
| Nikita Prishchepov |
$67,500 (2) |
| Salary Remaining : |
$2,154 |
| Henrik Tikkanen |
$67,500 (1) |
| Salary Remaining : |
$2,154 |
| Adam Klapka |
$62,500 (1) |
| Salary Remaining : |
$1,995 |
| Isaac Poulter |
$62,500 (1) |
| Salary Remaining : |
$1,995 |
| Andreas Englund |
$62,500 (2) |
| Salary Remaining : |
$1,995 |
| Maxim Shabanov |
$62,500 (1) |
| Salary Remaining : |
$1,995 |
| Jon-Randall Avon |
$62,500 (2) |
| Salary Remaining : |
$1,995 |
| Arttu Hyry |
$62,500 (1) |
| Salary Remaining : |
$1,995 |
| Tomas Suchanek |
$62,500 (2) |
| Salary Remaining : |
$1,995 |
| 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 |
|