RW
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
Win in year 6
2
Income12345*6*TotalsGood every year-Win once
3
Tix Sales$36,900,000$33,825,000$30,237,500$23,575,000$27,000,000$60,420,000$211,957,500$37,792,500
4
Concession Sales$5,535,000$5,073,750$4,535,625$3,536,250$3,690,000$5,842,500$28,213,125$22,985,625
5
Merch Sales$369,000$338,250$302,375$235,750$246,000$6,193,050$7,684,425$8,699,175
6
Total Income$42,804,000$39,237,000$35,075,500$27,347,000$30,936,000$72,455,550$247,855,050$69,477,300
7
8
9
Per Game Attendance18,00016,50014,75011,50012,00019,000
10
Total attendance738,000676,500604,750471,500492,000779,0003,761,750789,250
11
12
Good Every Year
13
Income123456
14
Tix Sales$41,625,000$41,625,000$41,625,000$41,625,000$41,625,000$41,625,000$249,750,000
15
Concession Sales$8,533,125$8,533,125$8,533,125$8,533,125$8,533,125$8,533,125$51,198,750
16
Merch Sales$2,730,600$2,730,600$2,730,600$2,730,600$2,730,600$2,730,600$16,383,600
17
Total Income$52,888,725$52,888,725$52,888,725$52,888,725$52,888,725$52,888,725$317,332,350
18
19
20
Per Game Attendance18,50018,50018,50018,50018,50018,500
21
Total attendance758,500758,500758,500758,500758,500758,5004,551,000
22
23
24
Win in year 6 ScopeGood every year
25
average Tix cost of $50average Tix cost of $50
26
75% of attendence buys concessions with average concession cost of $1075% of attendence buys concessions with average concession cost of $15
27
1% of attendence buys Merch with average cost of $508% of attendence buys Merch with average cost of $50
28
Year 5 there are 45 games instead of 4145 games per year to account for playoffs
29
Year 6 there are 53 games instead of 41, the average tix cost is $60, and 15% of attendence buys merchandise
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
Loading...
 
 
 
Sheet1