Originally posted by jcross
I got this from this addicts forum
Originally posted by reddogrw
Here is how you go from purchasing a level 4 team to having a complete stadium after 3 GLB seasons, before you play a game in season 4
1.05x was the ticket multiplier used across the board in all seasons, so you should easily beat that and expand much if not all of your stadium by then as well
Also assumes no playoff revenue of any kind
concession pricing and ticket pricing should NEVER be below what using the auto-set gives you - I go 20% more than auto set for concessions, but once I get my entire guide together I hope to add more data on that - same for expected ticket pricing
............................................................................................................Amount.....................Running total
Start..................................................................................................$1,500,000....................$1,500,000
Loan................................................................................................$1,500,000.....................$3,000,000
3 100 corners................3.......@...........$(600,000)ea..............$(1,800,000)....................$1,200,000
1 100 EZ.................................1..@.........$(1,000,000)ea..........$(1,000,000).......................$200,000
Ticket Sales....................................................................................$5,760,216.....................$5,960,216......using 1.05x multiplier across the board, no playoff revenue
Pay Loan.......................................................................................$(1,500,000).....................$4,460,216
Concessions...16940seats x $12/seat x 8 games)...............$1,626,240......................$6,086,456
Salaries...55 players...x...$(17,520)ea.......................................$(963,600)......................$5,122,856.......55 players at min salaries
End season 1...........................................................................................................................$5,122,856
Start season 2.........................................................................................................................$5,122,856
Loan................................................................................................$1,500,000......................$6,622,856
1 100 corner..........1.....@.........$(600,000).................................$(600,000)......................$6,022,856
1 100 EZ................1......@........$(1,000,000)...........................$(1,000,000)......................$5,022,856
2 200 SL................2......@........$(2,500,000)............................$(5,000,000)..........................$22,856
Ticket Sales...................................................................................$8,805,720......................$8,828,576
Pay Loan......................................................................................$(1,500,000).....................$7,328,576
Concessions.....28040 seats...x $12/seat x 8 games).........$2,691,840....................$10,020,416
Salaries...55 players...x...$(44,000)ea.....................................$(2,420,000)....................$7,600,416 - I think min salary is lower than this for level 14-16 as well but I can't find that out until after rollover
End season 2............................................................................................................................$7,600,416
Start season 3............................................................................................................................$7,600,416
Loan...............................................................................................$1,500,000..........................$9,100,416
4 200 corners.....4......@........$(1,500,000)..............................$(6,000,000)........................$3,100,416
2 200 EZ..............2.......@.......$(1,000,000).............................$(2,000,000).........................$1,100,416 - finish off the 200 level with $1M to spare
Ticket Sales.................................................................................$10,989,720.......................$12,090,136
Pay Loan.......................................................................................$(1,500,000)......................$10,590,136
Concessions.............38440 seats...x $12/seat x 8 games)...$3,690,240......................$14,280,376
Salaries 55..............55 players...x...$(65,000)ea.....................$(3,575,000)....................$10,705,376
End season 3.........................................................................................................................$10,705,376
Start season 4........................................................................................................................$10,705,376
Loan.........................................................................................................................................$10,705,376 - no loan needed
2 300 SL.......2........@........$(4,500,000)......................................$(9,000,000)..................$1,705,376 - completes stadium - now expand any seating you have not expanded