Financial Report

Vegas 14-18-4 (12th Western)
ORGANIZATION INFO
ArenaT-Mobile Arena
Capacity17,500
Ticket Price$50
SALARY COMMITMENT
Year 2021$53,605,000
Year 2022$38,865,000
Year 2023$5,265,000
Year 2024$140,000
EXPENSES
Pro Payroll$53,125,000
Injury Reserve$4,300,000
Effective Caphit$48,825,000
Farm Payroll$480,000
Prospect Fees$18,000
Coach$400,000
Games Remaining46
Total Game Expenses$658,817
Projected Expenses$30,305,585
Projected Balance$13,710,486
INCOME
Current Funds$12,601,084
Home Games Remaining23
Avg. Attendance14,691
Avg. Revenue / Game$1,365,869
Projected Revenue$31,414,987
PRO PAYROLL
PLAYER TERM SALARY
Mattias Ekholm 1 $5,500,000
Adam Larsson 2 $5,500,000
Evander Kane 2 $4,500,000
Barclay Goodrow 2 $4,300,000
Joe Pavelski 2 $4,000,000
Evgeni Malkin 2 $3,500,000
Nino Neiderreiter 1 $3,500,000
Josh Manson 2 $3,250,000
Thatcher Demko 3 $3,000,000
Max Domi 1 $3,000,000
Brayden McNabb 2 $2,500,000
Andreas Athanasiou 1 $2,000,000
Kasperi Kapanen 3 $1,625,000
Josh Morrissey 2 $1,600,000
Artturi Lehkonen 2 $1,000,000
Ryan Hartman 2 $1,000,000
Caleb Jones 2 $1,000,000
Sonny Milano 2 $750,000
Cal Petersen 2 $600,000
Jordan Greenway 1 $500,000
Dillon Heatherington 3 $500,000
FARM PAYROLL
PLAYER TERM SALARY
Colin White 1 $110,000
Frederik Gauthier 2 $100,000
Lias Andersson 1 $90,000
Kieffer Bellows 4 $80,000
Maxim Letunov 4 $60,000
Sam Perhonen 1 $40,000
Last Updated Sunday, Jun 26 2022