Finances

Pro Team Payroll

Finances - Pro Team Payroll

B = Bonus * = No Trade Clause

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Nathan MacKinnon	C RW	30	$12,600,000	RFA	-	-	-	-	-	-	-	-
Zach Werenski	D	28	$9,583,333	$9,583,333	RFA	-	-	-	-	-	-	-
Kris Letang	D	38	$5,700,000	UFA	-	-	-	-	-	-	-	-
Andrew Copp	C LW RW	31	$5,625,000	$5,625,000	UFA	-	-	-	-	-	-	-
Sean Monahan	C	31	$5,500,000	$5,500,000	$5,500,000	UFA	-	-	-	-	-	-
Rickard Rakell	LW RW	32	$5,000,000	UFA	-	-	-	-	-	-	-	-
Thatcher Demko	G	30	$5,000,000	RFA	-	-	-	-	-	-	-	-
Jesperi Kotkaniemi	C LW	25	$4,820,000	$4,820,000	RFA	-	-	-	-	-	-	-
Brenden Dillon	D	35	$3,800,000	$3,800,000	UFA	-	-	-	-	-	-	-
Joel Edmundson	D	32	$3,500,000	UFA	-	-	-	-	-	-	-	-
Nicolas Roy	C LW RW	28	$3,000,000	$3,000,000	RFA	-	-	-	-	-	-	-
Brett Kulak	D	31	$2,750,000	$2,750,000	UFA	-	-	-	-	-	-	-
Kaapo Kakko	C RW	24	$2,100,000	RFA	-	-	-	-	-	-	-	-
Jordan Spence	D	24	$1,500,000	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-
Brandt Clarke	D	22	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Owen Tippett	LW RW	26	$1,500,000	RFA	-	-	-	-	-	-	-	-
Conor Sheary	C LW RW	33	$1,050,000	UFA	-	-	-	-	-	-	-	-
Alex Lyon	G	33	$900,000	UFA	-	-	-	-	-	-	-	-
Ridly Greig	C LW RW	23	$863,333	$863,333	RFA	-	-	-	-	-	-	-
Cole Schwindt	C RW	24	$825,000	$825,000	$825,000	RFA	-	-	-	-	-	-
Jack St. Ivany	D	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Stefan Noesen	LW RW	32	$762,500	UFA	-	-	-	-	-	-	-	-
Bonus			-	-	-	-	-	-	-	-	-	-
PRO TOTALS			$78,654,166	$40,541,666	$8,600,000	$0	$0	$0	$0	$0	$0	$0

Farm Team Payroll

Finances - Farm Team Payroll

Players	Position(s)	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Egor Zamula	D	25	$1,700,000	$1,700,000	$1,700,000	RFA	-	-	-	-	-	-
Alexandre Texier	LW RW	26	$1,525,000	RFA	-	-	-	-	-	-	-	-
Ivan Miroshnichenko	LW RW	21	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Ryan Johnson	D	24	$1,500,000	$1,500,000	RFA	-	-	-	-	-	-	-
Jarred Tinordi	D	33	$1,500,000	UFA	-	-	-	-	-	-	-	-
Jayden Struble	D	24	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Olof Lindbom	G	25	$1,000,000	$1,000,000	RFA	-	-	-	-	-	-	-
Andreas Englund	D	29	$1,000,000	RFA	-	-	-	-	-	-	-	-
Hunter Haight	C RW	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Jack Peart	D	22	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Samuel Savoie	C LW	21	$950,000	$950,000	$950,000	RFA	-	-	-	-	-	-
Carter Mazur	LW	23	$950,000	$950,000	RFA	-	-	-	-	-	-	-
Noah Laba	C	22	$900,000	$900,000	$900,000	RFA	-	-	-	-	-	-
Danila Klimovich	LW RW	22	$833,333	$833,333	$833,333	RFA	-	-	-	-	-	-
Mikey Eyssimont	C LW	29	$800,000	RFA	-	-	-	-	-	-	-	-
Alec Regula	D	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Nikita Alexandrov	C LW	25	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Riley Sutter	C	26	$775,000	$775,000	$775,000	RFA	-	-	-	-	-	-
Brandon Hickey	D	29	$775,000	RFA	-	-	-	-	-	-	-	-
Josh Jacobs	D	29	$775,000	RFA	-	-	-	-	-	-	-	-
Rhett Gardner	C	29	$775,000	RFA	-	-	-	-	-	-	-	-
Jonny Brodzinski	C LW RW	32	$762,500	UFA	-	-	-	-	-	-	-	-
Cameron Butler	LW RW	23	$750,000	$750,000	RFA	-	-	-	-	-	-	-
Alex D'Orio	G	26	$750,000	RFA	-	-	-	-	-	-	-	-
Cole Coskey	RW	26	$750,000	RFA	-	-	-	-	-	-	-	-
Dereck Baribeau	G	26	$750,000	RFA	-	-	-	-	-	-	-	-
Dylan Wells	G	27	$750,000	RFA	-	-	-	-	-	-	-	-
Jakub Rychlovsky	LW RW	24	$750,000	RFA	-	-	-	-	-	-	-	-
Nick Wolff	D	29	$750,000	RFA	-	-	-	-	-	-	-	-
Xavier Simoneau	C	24	$750,000	RFA	-	-	-	-	-	-	-	-
FARM TOTALS			$28,470,833	$15,308,333	$8,608,333	$0	$0	$0	$0	$0	$0	$0
SALARY CAP TOTALS			$2,847,083	$1,530,833	$860,833	$0	$0	$0	$0	$0	$0	$0

Coaching Payroll

Finances - Coaching Payroll

Players	Age	2025-26	2026-27	2027-28	2028-29	2029-30	2030-31	2031-32	2032-33	2033-34	2035/35
Rick Tocchet	61	$750,000	-	-	-	-	-	-	-	-	-
COACHING TOTALS		$750,000	$0	$0	$0	$0	$0	$0	$0	$0	$0

Attendance

PRO Attendance - 10 Games

Arena Capacity	Attendance	Attendance Per Game	PCT	Ticket Price	Total
Level 1: 5225	51,481	5,148	99%	$140	$7,207,340
Level 2: 5000	44,393	4,439	89%	$80	$3,551,440
Level 3: 2000	17,851	1,785	89%	$50	$892,550
Level 4: 4000	34,372	3,437	86%	$35	$1,203,020
Level 5: 1000	8,984	898	90%	$250	$2,246,000
Total Attendance:	157,081	15,708	91%	-	$16,610,385

Balance Sheet

Income

Home Games Left	31
Average Attendance - %	15,708 (91%)
Average Income per Game	$1,661,039
Year to Date Revenue	$ 16,610,385
Estimated Revenue	$51,492,194
End Year Estimated Revenue	$68,102,579

Expense

Days Remaining	1
Pro Expenses Per Days	$411,421
Pro Year To Date Expenses	$411,421
Farm Expenses Per Days	$15,727
Farm Year To Date Expenses	$15,727
Pro Payroll	$78,654,166
Farm Payroll	$2,847,083
Coach Payroll	$750,000
Estimated Season Expenses	$82,678,397

Bank Account

Current Funds	$226,390,517
Projected Revenue +	$68,102,579
Projected Expenses -	$82,678,397
Projected Bank Account	$211,814,698

Salary Cap

Salary Cap	$95,500,000
Total Pro Team Payroll	$78,654,166
Total Farm Team Payroll	$2,847,083
Total Coaches Payroll	$750,000
Remaining Cap Space	$13,248,751

Day 54	Game 401
Los Angeles Kings	2
Vancouver Canucks	4
Boxscore	0 Likes

Day 57	Game 420
Los Angeles Kings	0
Washington Capitals	0
Preview	0 Likes

Day 59	Game 435
Los Angeles Kings	0
Chicago Blackhawks	0
Preview	0 Likes

Day 61	Game 449
Los Angeles Kings	0
Chicago Blackhawks	0
Preview	0 Likes