VROOMAN PLAN FOR CHARGERS IN LOS ANGELES

Club seats 8200 @ $3,000 per season
Annual Club seat revenue $24.6M
Luxury suites 200 @ $125,000 per season
Annual Luxury suite revenue $25.0M

Annual venue payment (30 years at 5%) $49.6M
Private Venue Mortgage (.05, 30) $800 million

NFL G-3 loan: $100 million repaid by 34% visitor share
Personal Seat Licenses: 20,000 @ $5000 for $100 million

TOTAL PRIVATE STADIUM FUNDS $1 billion

2009 PAYROLL CAP $127 million covered by TV share