Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Xcel Energy Center |
| Level 1: | 6500 - $200 - 5 850 - 90,00% |
| Level 2: | 5500 - $45 - 5 186 - 94,29% |
| Level 3: | 2500 - $38 - 2 357 - 94,29% |
| Level 4: | 4500 - $37 - 4 050 - 90,00% |
| Luxury : | 1000 - $999 - 900 - 90,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $26 - 2 000 - 100,00% |
| Farm Level 2: | 1000 - $16 - 1 000 - 100,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18 343 - 91,71% |
| Average Income per Game | $6,250,282 |
| Year to Date Revenue | $43,751,974 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3 000 - 100,00% |
| Average Income per Game | $91,800 |
| Year to Date Revenue | $734,400 |
Expense |
| Pro Players Total Salaries | $97,750,000 |
| Farm Players Total Salaries | $6,755,000 |
| Coaches Total Salaries | $4,900,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
| Current Bank Account | $122,577,066 |
| Projected Bank Account | $122,577,066 |
|
Pro Players Salaries |
| Matt Duchene |
$6,000,000 (3) |
| -Salary Remaining : |
$0 |
| Roman Josi |
$6,000,000 (2) |
| -Salary Remaining : |
$0 |
| Taylor Hall |
$6,000,000 (4) |
| -Salary Remaining : |
$0 |
| Victor Hedman |
$6,000,000 (3) |
| -Salary Remaining : |
$0 |
| Andrei Vasilevski |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Erik Karlsson |
$6,000,000 (2) |
| -Salary Remaining : |
$0 |
| Johnny Gaudreau |
$5,500,000 (5) |
| -Salary Remaining : |
$0 |
| Vincent Trocheck |
$5,250,000 (5) |
| -Salary Remaining : |
$0 |
| Mark Scheifele |
$5,000,000 (5) |
| -Salary Remaining : |
$0 |
| Filip Forsberg |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| William Nylander |
$5,000,000 (2) |
| -Salary Remaining : |
$0 |
| Mackenzie Blackwood |
$4,500,000 (2) |
| -Salary Remaining : |
$0 |
| Nail Yakupov |
$4,250,000 (1) |
| -Salary Remaining : |
$0 |
| Jared Spurgeon |
$3,800,000 (3) |
| -Salary Remaining : |
$0 |
| Shayne Gostisbehere |
$3,750,000 (5) |
| -Salary Remaining : |
$0 |
| Jake Guentzel |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Victor Rask |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Ryan Murphy |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Thomas Chabot |
$2,950,000 (3) |
| -Salary Remaining : |
$0 |
| Andre Burakovsky |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Derek Ryan |
$2,250,000 (3) |
| -Salary Remaining : |
$0 |
| Ryan Reaves |
$1,250,000 (3) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 18 : $97,750,000 |
| Year 19 : $80,000,000 |
| Year 20 : $54,750,000 |
| Year 21 : $25,500,000 |
| Salary Average Commitment |
| Year 18 : $70,750,000 |
| Year 19 : $53,000,000 |
| Year 20 : $44,750,000 |
| Year 21 : $20,500,000 |
| Salary Cap with 1 Way Contract |
| Year 18 : $97,750,000 |
| Year 19 : $80,000,000 |
| Year 20 : $54,750,000 |
| Year 21 : $25,500,000 |
|
Farm Players Salaries |
| Phillip Danault |
$400,000 (5) |
| Salary Remaining : |
$0 |
| Ilya Samsonov |
$375,000 (3) |
| Salary Remaining : |
$0 |
| Scott Laughton |
$300,000 (1) |
| Salary Remaining : |
$0 |
| Damon Severson |
$300,000 (1) |
| Salary Remaining : |
$0 |
| Johan Larsson |
$300,000 (2) |
| Salary Remaining : |
$0 |
| Sebastian Aho |
$290,000 (3) |
| Salary Remaining : |
$0 |
| Mark Pysyk |
$285,000 (2) |
| Salary Remaining : |
$0 |
| Luke Schenn |
$285,000 (3) |
| Salary Remaining : |
$0 |
| Travis Konecny |
$275,000 (3) |
| Salary Remaining : |
$0 |
| Mikael Backlund |
$275,000 (2) |
| Salary Remaining : |
$0 |
| Brett Connolly |
$275,000 (2) |
| Salary Remaining : |
$0 |
| Jordan Eberle |
$275,000 (3) |
| Salary Remaining : |
$0 |
| Jimmy Vesey |
$250,000 (3) |
| Salary Remaining : |
$0 |
| Anthony Cirelli |
$250,000 (1) |
| Salary Remaining : |
$0 |
| Josh Anderson |
$240,000 (1) |
| Salary Remaining : |
$0 |
| Xavier Ouellet |
$240,000 (3) |
| Salary Remaining : |
$0 |
| Mark Barberio |
$225,000 (3) |
| Salary Remaining : |
$0 |
| Shea Theodore |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Jaccob Slavin |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Noah Hanifin |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Nic Dowd |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Charlie McAvoy |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Eliane Champagne |
$100,000 (3) |
| Salary Remaining : |
$0 |
| Jake Oettinger |
$92,500 (1) |
| Salary Remaining : |
$0 |
| Ian McCoshen |
$90,000 (2) |
| Salary Remaining : |
$0 |
| Semyon Der-Arguchintsev |
$85,000 (3) |
| Salary Remaining : |
$0 |
| Andrei Mironov |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Sproul |
$57,500 (3) |
| Salary Remaining : |
$0 |
| Brandon McMillan |
$57,500 (1) |
| Salary Remaining : |
$0 |
| Nikita Scherbak |
$57,500 (3) |
| Salary Remaining : |
$0 |
| Alex Grant |
$57,500 (1) |
| Salary Remaining : |
$0 |
| Hunter Shinkaruk |
$57,500 (2) |
| Salary Remaining : |
$0 |
| Brandon Halverson |
$57,500 (2) |
| Salary Remaining : |
$0 |
| Andrew Agozzino |
$57,500 (1) |
| Salary Remaining : |
$0 |
| Tyler Gaudet |
$57,500 (3) |
| Salary Remaining : |
$0 |
| Nick Lappin |
$57,500 (3) |
| Salary Remaining : |
$0 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 18 : $6,755,000 |
| Year 19 : $4,965,000 |
| Year 20 : $3,225,000 |
| Year 21 : $400,000 |
| Salary Average Commitment |
| Year 18 : $5,805,000 |
| Year 19 : $4,565,000 |
| Year 20 : $2,825,000 |
| Year 21 : $0 |
|
