$EA$ON 2 - REGULAR $EA$ON REVENUE

Team

Arena Size x $10 x 41 (home games) x Highest Win %= TICKET SALES

Yearly Salary

Season 2 Balance

Anaheim

20,000 x $10 x 41 x .390 = 3,198,000.oo

7,334,220.oo

-4,136,200.oo

Atlanta

30,000 x $10 x 41 x .573 = 7,047,900.oo

7,262,380.oo

-214,480.oo

Baltimore

25,000 x $10 x 41 x .414 = 4,243,500.oo

7,285,784.oo

-3,042,284.oo

Boston

25,000 x $10 x 41 x .646 = 6,621,500.oo

7,578,558.oo

-957,058.oo

Buffalo

25,000 x $10 x 41 x .670 = 6,867,500.oo

8,378,295.oo

-1,510,795.oo

Calgary

25,000 x $10 x 41 x .378 = 3,874,500.oo

7,422,204.oo

-3,547,704.oo

Carolina

30,000 x $10 x 41 x .390 = 4,797,000.oo

6,930,636.oo

-2,133,636.oo

Chicago

25,000 x $10 x 41 x .670 = 6,867,500.oo

7,606,046.oo

-738,546.oo

Colorado

25,000 x $10 x 41 x .804 = 8,241,000.oo

8,369,524.oo

-128,524.oo

Dallas

25,000 x $10 x 41 x .609 = 6,242,250.oo

7,083,488.oo

-841,238.oo

Detroit

20,000 x $10 x 41 x .695 = 5,699,000.oo

8,700,473.oo

-3,001,473.oo

Edmonton

25,000 x $10 x 41 x .560 = 5,740,000.oo

8,417,923.oo

-2,677,923.oo

Florida

25,000 x $10 x 41 x .536 = 5,494,000.oo

7,454,769.oo

-1,960,769.oo

Hamilton

25,000 x $10 x 41 x .390 = 3,997,500.oo

7,207,544.oo

-3,210,044.oo

Los Angeles

25,000 x $10 x 41 x .707 = 7,246,750.oo

8,815,833.oo

-1,569,083.oo

Montreal

25,000 x $10 x 41 x .609 = 6,242,250.oo

8,700,473.oo

-2,458,223.oo

New Jersey

20,000 x $10 x 41 x .378 = 3,099,600.oo

6,963,524.oo

-3,863,924.oo

Ny Islanders

25,000 x $10 x 41 x .304 = 3,116,000.oo

7,468,963.oo

-4,352,963.oo

Ny Rangers

25,000 x $10 x 41 x .804 = 8,241,000.oo

10,352,032.oo

-2,111,032.oo

Ottawa

25,000 x $10 x 41 x .487 = 4,991,750.oo

7,485,315.oo

-2,493,565.oo

Portland

25,000 x $10 x 41 x .621 = 6,365,250.oo

7,412,739.oo

-1,047,489.oo

Philadelphia

30,000 x $10 x 41 x .658 = 8,093,400.oo

9,241,931.oo

-1,202,531.oo

Phoenix

25,000 x $10 x 41 x .695 = 7,123,750.oo

7,876,322.oo

-752,572.oo

Pittsburgh

25,000 x $10 x 41 x .439 = 4,499,750.oo

8,464,989.oo

-3,965,239.oo

San Jose

20,000 x $10 x 41 x .719 = 5,895,800.oo

7,720,206.oo

-1,824,406.oo

St. Louis

25,000 x $10 x 41 x .451 = 4,622,750.oo

7,429,794.oo

-2,807,044.oo

Tampa Bay

25,000 x $10 x 41 x .500 = 5,125,000.oo

7,801,161.oo

-2,676,161.oo

Toronto

30,000 x $10 x 41 x .743 = 9,138,900.oo

8,226,013.oo

+912,887.oo

Vancouver

20,000 x $10 x 41 x .524 = 4,296,800.oo

6,996,883.oo

-2,700,083.oo

Washington

25,000 x $10 x 41 x .548 = 5,617,000.oo

8,101,964.oo

-2,484,964.oo

Hosted by www.Geocities.ws

1