Kings Los Angeles Kings Kings
YTD Financial Performance
Account Amount
Beg. Cash Balance - $6,427,146
Team Revenues
   + Game Revenues $0
   + TV Revenues $34,650,000
   + Trade Revenues $0
   + Playoff Revenues $0
Team Expenses
   - Game Expenses $0
   - Free Agent Signings $0
   - Prospect Fees $900,000
   - Trade Expenses $0
Current Cash Balance $9,358,136
YTD Net Profit/Loss $33,750,000
Projected Future Revenues & Expenses
Type Amount
Home Games Left 0
Total Games Left 0
Projected Revenues
   + Game Revenues $0
   + TV Revenues -$24,750,000
Projected Expenses
   - Game Expenses $0
   - Prospect Fees $750,000
Net Profit/Loss -$16,141,864
   + YTD Net Profit/Loss $33,750,000
Projected Final Net Profit/Loss $17,608,136
Regular Season Attendance
Seat Type Capacity AvgAtt % Filled Price
Level 1 6,000 0 0.0% $ 80.00
Level 2 5,000 0 0.0% $ 40.00
Level 3 2,000 0 0.0% $ 22.00
Level 4 4,000 0 0.0% $ 14.00
Level 5 1,000 0 0.0% $170.00
Team Average 18,000 0 0.0% $ 65.20
Team Payrolls
Type Amount
Pro Payroll $56,464,958
Farm Payroll $0
Prospect Fees $900,000
Pro Salary Committments
Year Amount % of Cap
Current Year $56,464,958 71.0%
Year 2 $47,296,666 59.5%
Year 3 $29,625,000 37.3%
Year 4 $18,150,000 22.8%