Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 4954 - $140 - 4.954 - 100,00% |
| Level 2: | 5000 - $80 - 4.560 - 91,20% |
| Level 3: | 3000 - $50 - 1.819 - 60,64% |
| Level 4: | 4000 - $35 - 3.422 - 85,55% |
| Luxury : | 1000 - $250 - 864 - 86,40% |
| Total Capacity : | 17954 |
| Team Popularity : | 100,00% |
| Farm |
| Farm Level 1: | 2000 - $40 - 1.972 - 98,59% |
| Farm Level 2: | 1000 - $20 - 871 - 87,05% |
| Farm Total Capacity : | 3000 |
| Team Popularity : | 100,00% |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 15.619 - 87,00% |
| Average Income per Game | $1,633,607 |
| Year to Date Revenue | $4,900,820 |
| Farm |
| Home Games Left | 41 |
| Average Attendance - % | 2.842 - 94,74% |
| Average Income per Game | $134,797 |
| Year to Date Revenue | $808,780 |
Expense |
| Pro Players Total Salaries | $83,075,000 |
| Farm Players Total Salaries | $3,459,083 |
| Coaches Total Salaries | $1,050,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $8,524,994 |
| Farm Year To Date Expenses | $400,117 |
| Pro Salary Cap To Date | $8,516,886 |
| Farm Salary Cap To Date | $392,332 |
Estimate |
| Pro Estimated Season Revenue | $63,710,660 |
| Farm Estimated Season Revenue | $5,526,663 |
| Pro Remaining Season Days | 166 |
| Pro Expenses Per Days | $453,378 |
| Pro Estimated Expenses | $75,260,748 |
| Farm Remaining Season Days | 166 |
| Farm Expenses Per Days | $20,049 |
| Farm Estimated Expenses | $3,328,134 |
| Estimated Season Expenses | $78,588,882 |
| Season Salary Cap | $86,084,083 |
| Estimate Under Maximum Salary Cap of $104,000,000 | $17,915,917 |
| Estimate Over Minimum Salary Cap of $70,600,000 | $15,484,083 |
| Current Bank Account | $68,240,780 |
| Projected Bank Account | $58,889,221 |
|
Pro Players Salaries |
| Nikita Kucherov |
$20,800,000 (1) |
| Patrik Laine (Out of Payroll) |
$8,700,000 (1) |
| Vince Dunn |
$7,350,000 (1) |
| John Tavares |
$6,000,000 (1) |
| Mavrik Bourque |
$5,500,000 (3) |
| Nikita Zadorov |
$5,000,000 (1) |
| Jack McBain |
$4,250,000 (2) |
| Noah Cates |
$4,000,000 (2) |
| Zemgus Girgensons |
$4,000,000 (1) |
| Aliaksei Protas |
$3,375,000 (1) |
| Ilya Lyubushkin |
$3,250,000 (1) |
| Casey Cizikas |
$3,000,000 (1) |
| Alex Nedeljkovic |
$3,000,000 (2) |
| Jonatan Berggren |
$1,825,000 (2) |
| Igor Chernyshov (Out of Payroll) |
$1,500,000 (3) |
| Danila Yurov |
$1,500,000 (3) |
| Matthew Schaefer |
$1,500,000 (3) |
| Adam Fantilli |
$1,500,000 (1) |
| Jackson LaCombe |
$1,000,000 (1) |
| Jacob Fowler |
$1,000,000 (2) |
| Lane Hutson |
$1,000,000 (2) |
| Vladimir Tarasenko |
$1,000,000 (1) |
| Brock Faber |
$950,000 (1) |
| Max Sasson |
$775,000 (1) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2026 : $91,775,000 |
| Year 2027 : $25,075,000 |
| Year 2028 : $10,000,000 |
| Year 2029 : $0 |
| Salary Average Commitment |
| Year 2026 : $91,545,000 |
| Year 2027 : $25,075,000 |
| Year 2028 : $10,000,000 |
| Year 2029 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2026 : $91,775,000 |
| Year 2027 : $25,075,000 |
| Year 2028 : $10,000,000 |
| Year 2029 : $0 |
|
Farm Players Salaries |
| Ville Husso |
$220,000 (1) |
| Bradly Nadeau (Out of Payroll) |
$150,000 (2) |
| Brayden Yager |
$150,000 (3) |
| Quentin Musty |
$150,000 (3) |
| Gracyn Sawchyn |
$100,000 (3) |
| Jesse Pulkkinen (Out of Payroll) |
$100,000 (2) |
| Luca Cagnoni |
$95,000 (2) |
| Yegor Sidorov |
$95,000 (2) |
| Cameron Allen |
$95,000 (3) |
| Viktor Neuchev |
$95,000 (1) |
| David Spacek |
$90,000 (1) |
| Ty Murchison |
$90,000 (2) |
| Jake Furlong |
$90,000 (2) |
| Landon Slaggert |
$90,000 (1) |
| Tyson Kozak |
$87,500 (3) |
| Maxwell Crozier |
$87,500 (1) |
| Martin Chromiak |
$85,000 (1) |
| Tyler Thorpe |
$85,000 (3) |
| Jackson Dorrington |
$85,000 (3) |
| Louie Belpedio |
$85,000 (2) |
| Samuel Hlavaj |
$85,000 (1) |
| Thomas Bordeleau |
$85,000 (1) |
| Xavier Bourgault |
$85,000 (1) |
| Dylan Garand |
$82,833 (1) |
| Connor Clattenburg |
$80,000 (3) |
| Logan Morrison |
$80,000 (1) |
| Helge Grans |
$78,750 (2) |
| Sonny Milano |
$77,500 (1) |
| Jeremie Biakabutuka |
$77,500 (1) |
| Josh Samanski |
$77,500 (2) |
| Cameron Hughes |
$77,500 (1) |
| Massimo Rizzo |
$77,500 (1) |
| Jack Williams |
$77,500 (1) |
| Mike Hardman |
$77,500 (1) |
| Emilio Pettersen |
$77,500 (1) |
| Dylan Hryckowian |
$77,500 (2) |
| Jack Anderson |
$77,500 (1) |
| Arsenii Sergeev |
$77,500 (2) |
| Jackson Parsons |
$77,500 (3) |
| Luke Haymes |
$77,500 (2) |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 2026 : $3,709,083 |
| Year 2027 : $2,003,750 |
| Year 2028 : $910,000 |
| Year 2029 : $0 |
| Salary Average Commitment |
| Year 2026 : $3,629,416 |
| Year 2027 : $1,931,583 |
| Year 2028 : $910,000 |
| Year 2029 : $0 |
|
