Laserfiche WebLink
EXHIBIT B <br />Note: expenses listed here do not include any start-up costs (i.e, installing fencing, hauling and grading dirt etc) <br />REVENUE .40 <br />Each Spectator at $5.00 per person _ $20000 <br />Each Racer at $20.00 per Driver $800.00 <br />Each Racer at $10.00 for Pit Pass $400.00' <br />Each Pit Member at $10.00 for Pit Pass •. $400.00. <br />Total Revenue per evening <br />Total Revenue for 14 Race Season <br />EXPENSES <br />Insurance $5 per racer <br />Insurance $5 per pit member <br />Parking/Staging Personnel <br />Scoring Personnel (2) <br />Corner Workers (2) <br />Flag Man <br />Tech Personnel <br />EMT (To be determined) <br />Total Expense Per Evening <br />Total Expense for 14 Race Season <br />Net Profit Per Evening <br />Net Profit Per 14 Race Season <br />PERCENTAGES TO EACH <br />Potential Income for Power by Karl at 70% <br />Potential Income for City of Ramsey at 30% <br />I Potential Income for Power by Karl at 60% <br />I Potential Income for City of Ramsey at 40% <br />I Potential Income for Power b Karl at 50% <br />I -Potential Income for City of Ramsey at 50% <br />411137.111143/2 <br />$1,800:90 <br />$25,000.00 I` <br />40.. <br />$200.00. <br />$200.00 <br />$20.00. Y; <br />$80.00 <br />$40.00 <br />$40.00 'l <br />$30.00 1. <br />$0.00 <br />$610.00 <br />$8,540.00 <br />$15190.00 I s; <br />$16,660,00 I?; <br />$11,662.00 <br />$4,998.00 <br />$9,996.00 <br />$6664.00 <br />$8,330.00 <br />$8,330.00 <br />$16,807.00) <br />0` <br />$14,406.00 <br />:9604:00 <br />$12,005.00 <br />20:0500'' <br />75. <br />$375.00 <br />$1;500:00. <br />$750.00, <br />: $750.00 <br />' $3,375.00 <br />$47,250:00 <br />75 j <br />$375.00 <br />$375.00 <br />$20.00 <br />$80.00 I <br />$40.00 <br />$40:00 I <br />$30.00 <br />$0.00 <br />$96'0.00 <br />$1.3,440.00 I <br />$2,415.00 1 <br />$33,810.00 I <br />$23,667.00 <br />$10,143.00 I <br />$20,286.00 <br />$13,524.00 I <br />$16,905.00 <br />$1.6,905.00 I <br />