Kings Los Angeles Kings Kings
YTD Financial Performance
Account Amount
Beg. Cash Balance $8,136
Team Revenues
   + Game Revenues $0
   + TV Revenues $0
   + Trade Revenues $0
   + Playoff Revenues $0
Team Expenses
   - Game Expenses $0
   - Free Agent Signings $0
   - Prospect Fees $1,300,000
   - Trade Expenses $0
Current Cash Balance $13,727,100
YTD Net Profit/Loss - $1,300,000
Projected Future Revenues & Expenses
Type Amount
Home Games Left 0
Total Games Left 0
Projected Revenues
   + Game Revenues $0
   + TV Revenues $9,900,000
Projected Expenses
   - Game Expenses $0
   - Prospect Fees $1,400,000
Net Profit/Loss $22,227,100
   + YTD Net Profit/Loss - $1,300,000
Projected Final Net Profit/Loss $20,927,100
Regular Season Attendance
Seat Type Capacity AvgAtt % Filled Price
Level 1 7,000 0 0.0% $ 70.00
Level 2 6,000 0 0.0% $ 33.00
Level 3 2,000 0 0.0% $ 17.00
Level 4 4,000 0 0.0% $ 10.00
Level 5 2,000 0 0.0% $160.00
Team Average 21,000 0 0.0% $ 58.00
Team Payrolls
Type Amount
Pro Payroll $57,518,331
Farm Payroll $0
Prospect Fees $1,300,000
Pro Salary Committments
Year Amount % of Cap
Current Year $57,518,331 66.0%
Year 2 $30,510,833 35.0%
Year 3 $13,250,000 15.2%
Year 4 $6,000,000 6.9%