Financial Report
San Jose 37-18-7 (2nd WEST)ORGANIZATION INFO | |
|---|---|
| Arena | HP Pavilion |
| Capacity | 17,562 |
| Ticket Price | $90.00 |
SALARY COMMITMENT | |
|---|---|
| Year 2020 | $55,333,334 |
| Year 2021 | $37,868,334 |
| Year 2022 | $9,878,334 |
| Year 2023 | $3,775,000 |
EXPENSES | |
|---|---|
| Pro Payroll | $53,233,334 |
| Injury Reserve | $0 |
| Effective Caphit | $53,233,334 |
| Farm Payroll | $1,200,000 |
| Prospect Fees | $87,000 |
| Coach | $3,750,000 |
| Games Remaining | 20 |
| Total Game Expenses | $721,589 |
| Projected Expenses | $14,431,789 |
| Projected Balance | $13,577,895 |
INCOME | |
|---|---|
| Current Funds | $11,067,684 |
| Home Games Remaining | 10 |
| Avg. Attendance | 14,761 |
| Avg. Revenue / Game | 1,694,200$ |
| Projected Revenue | 16,942,000$ |
PRO PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Carey Price | 2 | $8,000,000 |
| Jamie Benn | 3 | $5,833,334 |
| Dougie Hamilton | 2 | $4,500,000 |
| Nicklas Backstrom | 1 | $4,000,000 |
| Brock Nelson | 2 | $3,250,000 |
| Phil Kessel | 1 | $3,100,000 |
| Jaccob Slavin | 2 | $3,000,000 |
| Jaden Schwartz | 2 | $3,000,000 |
| Tomas Tatar | 1 | $3,000,000 |
| Andreas Athanasiou | 2 | $2,000,000 |
| Nick Ritchie | 4 | $2,000,000 |
| Phillip Danault | 1 | $1,750,000 |
| Olli Maata | 2 | $1,500,000 |
| Jordie Benn | 4 | $1,300,000 |
| Aaron Dell | 1 | $1,250,000 |
| Mark Pysyk | 1 | $1,250,000 |
| John Moore | 1 | $1,000,000 |
| Jesper Bratt | 1 | $1,000,000 |
| David Kampf | 2 | $900,000 |
| Chris Tierney | 1 | $800,000 |
| Ben Hutton | 2 | $400,000 |
| Darren Helm | 2 | $400,000 |
FARM PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Patrick Maroon | 2 | $1,000,000 |
| Jani Hakanpaa | 4 | $125,000 |
| Matt Roy | 3 | $110,000 |
| Jake Bean | 4 | $110,000 |
| Philipp Kurashev | 4 | $100,000 |
| Dylan Gambrell | 3 | $90,000 |
| Anthony Stolarz | 4 | $90,000 |
| Glenn Gawdin | 1 | $85,000 |
| Marek Mazanec | 1 | $80,000 |
| Conner Bleackley | 1 | $75,000 |
| Tobias Lindberg | 1 | $75,000 |
| Ben Harpur | 3 | $70,000 |
| Zachary Fucale | 4 | $50,000 |
| Paul Ladue | 2 | $40,000 |