Financial Report

Vegas 3-7-1 (13th Western)
ORGANIZATION INFO
Arena
Capacity18,000
Ticket Price$22
SALARY COMMITMENT
Year 2026$104,106,816
Year 2027$55,777,649
Year 2028$44,850,000
Year 2029$27,000,000
EXPENSES
Pro Payroll$103,826,608
Farm Payroll$280,208
Prospect Fees$206,949
Coach$0
Games Remaining73
Total Game Expenses$1,241,831
Projected Expenses$90,653,629
Projected Balance-$15,738,828
INCOME
Current Funds$39,750,001
Home Games Remaining37
Avg. Attendance18,000
Avg. Revenue / Game$950,400
Projected Revenue$35,164,800
PRO PAYROLL
PLAYER TERM SALARY
Kirill Kaprizov 4 $17,000,000
Erik Karlsson 1 $11,500,000
Logan Cooley 4 $10,000,000
Brayden Point 1 $9,500,000
Darnell Nurse 1 $9,250,000
Timo Meier 1 $8,800,000
Matthew Knies 3 $7,750,000
Matty Beniers 2 $7,142,857
Egor Chinakhov 3 $6,250,000
Ben Chiarot 3 $3,850,000
Jesper Wallstedt 1 $2,200,000
Daniil Tarasov 1 $2,000,000
Justin Barron 1 $1,575,000
Mattias Janmark 1 $1,450,000
Porter Martone 2 $977,917
Ben Hutton 1 $975,000
Beckett Sennecke 2 $953,750
Igor Chernyshov 2 $945,417
Simon Edvinsson 1 $894,167
Bo Groulx 2 $812,500
FARM PAYROLL
PLAYER TERM SALARY
Mathieu Joseph 1 $100,000
Cole Hutson 2 $95,208
Ryan Tverberg 1 $85,000
Last Updated Wednesday, Oct 21 2026