Wild Minnesota Wild Wild
YTD Financial Performance
Account Amount
Beg. Cash Balance - $6,940,081
Team Revenues
   + Game Revenues $5,162,186
   + TV Revenues $34,650,000
   + Trade Revenues $0
   + Playoff Revenues $0
Team Expenses
   - Game Expenses $0
   - Free Agent Signings $0
   - Prospect Fees $650,000
   - Trade Expenses $0
Current Cash Balance $23,742,405
YTD Net Profit/Loss $39,162,186
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 $500,000
Net Profit/Loss - $1,507,595
   + YTD Net Profit/Loss $39,162,186
Projected Final Net Profit/Loss $37,654,591
Regular Season Attendance
Seat Type Capacity AvgAtt % Filled Price
Level 1 6,000 0 0.0% $ 87.00
Level 2 5,000 0 0.0% $ 50.00
Level 3 2,000 0 0.0% $ 29.00
Level 4 4,000 0 0.0% $ 19.00
Level 5 1,000 0 0.0% $180.00
Team Average 18,000 0 0.0% $ 73.00
Team Payrolls
Type Amount
Pro Payroll $56,768,333
Farm Payroll $0
Prospect Fees $650,000
Pro Salary Committments
Year Amount % of Cap
Current Year $56,768,333 71.4%
Year 2 $42,750,000 53.8%
Year 3 $35,050,000 44.1%
Year 4 $5,875,000 7.4%