Financial Report
LosAngeles 18-9-4 (5th WEST)ORGANIZATION INFO | |
|---|---|
| Arena | Staples Center |
| Capacity | 18,230 |
| Ticket Price | $70.00 |
SALARY COMMITMENT | |
|---|---|
| Year 2020 | $46,785,000 |
| Year 2021 | $27,075,000 |
| Year 2022 | $9,415,000 |
| Year 2023 | $2,460,000 |
EXPENSES | |
|---|---|
| Pro Payroll | $45,250,000 |
| Injury Reserve | $0 |
| Effective Caphit | $45,250,000 |
| Farm Payroll | $1,535,000 |
| Prospect Fees | $64,500 |
| Coach | $2,000,000 |
| Games Remaining | 51 |
| Total Game Expenses | $595,726 |
| Projected Expenses | $30,382,006 |
| Projected Balance | $22,141,490 |
INCOME | |
|---|---|
| Current Funds | $8,981,530 |
| Home Games Remaining | 26 |
| Avg. Attendance | 13,291 |
| Avg. Revenue / Game | 1,674,691$ |
| Projected Revenue | 43,541,966$ |
PRO PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Frederik Andersen | 1 | $4,500,000 |
| Shea Theodore | 2 | $3,500,000 |
| Cam Atkinson | 3 | $3,100,000 |
| Mikael Granlund | 2 | $3,100,000 |
| Alex Wennberg | 1 | $3,000,000 |
| Rickard Rakell | 1 | $3,000,000 |
| Tyson Barrie | 2 | $2,900,000 |
| Brayden McNabb | 2 | $2,500,000 |
| Brandon Saad | 2 | $2,400,000 |
| Josh Anderson | 4 | $2,250,000 |
| Anthony Mantha | 2 | $2,100,000 |
| Derek Forbort | 1 | $2,000,000 |
| Neal Pionk | 1 | $2,000,000 |
| Carl Soderberg | 1 | $1,500,000 |
| Denis Gurianov | 3 | $1,100,000 |
| Oliver Kylington | 1 | $1,000,000 |
| Jonas Siegenthaler | 3 | $1,000,000 |
| Mike Smith | 1 | $1,000,000 |
| Brandon Sutter | 1 | $950,000 |
| Justin Bailey | 0 | $825,000 |
| Carl Hagelin | 3 | $800,000 |
| Oscar Lindberg | 3 | $800,000 |
| Brad Richardson | 2 | $750,000 |
FARM PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Michael Hutchinson | 1 | $175,000 |
| Nathan Bastian | 4 | $110,000 |
| Ilya Lyubushkin | 4 | $100,000 |
| Jordan Oesterle | 2 | $100,000 |
| Noah Juulsen | 2 | $90,000 |
| Rocco Grimaldi | 3 | $85,000 |
| Dylan Olsen | 1 | $85,000 |
| Liam O'Brien | 1 | $85,000 |
| Connor Brickley | 1 | $80,000 |
| Emil Galimov | 2 | $80,000 |
| Melker Karlsson | 2 | $80,000 |
| Connor Clifton | 1 | $75,000 |
| Andrey Makarov | 1 | $75,000 |
| Brandon Alderson | 1 | $75,000 |
| Josh Winquist | 3 | $70,000 |
| Grayson Downing | 2 | $60,000 |
| Kyle Beach | 1 | $55,000 |
| Zack Mitchell | 1 | $55,000 |