figures based on costs and projections

8/9/2019 Figures Based on Costs and Projections

1/20

at 2 for $5 = $4.70 profit

Goal of the yearnumber to sell e Average attendance of b

$1,000,000 $2,739.73 $622.67

Sales based on $4.40 a sale, sales out of every

Teams Ave. Attende per every 50 peProfit @ $4.40 a sale

La Dodgers 46772 935.44 4,115.94

NY Yankees 45462 909.24 4000.66

Philadelphia 44795 895.9 3941.96

LA Angels 41305 826.1 3634.84

Chi Cubs 39632 792.64 3487.62

St. Louis 39390 787.8 3466.32

Atlanta 38898 777.96 3423.02

Minnesota 38216 764.32 3363.01

Milwaukee 38049 760.98 3348.31

Boston 37892 757.84 3334.5

San fran 34509 690.18 3036.79Colorado 33798 675.96 2974.22

NY Mets 33476 669.52 2945.89

Houston 30119 602.38 2650.47

Washington 29582 591.64 2603.22

San Diego 28056 561.12 2468.93

Texas 27812 556.24 2447.46

Tampa Bay 27125 542.5 2387

Cincinnati 27111 542.22 2385.77

Detroit 26859 537.18 2363.59

Seattle 26632 532.64 2343.62Pittsburgh 26479 529.58 2330.15

Chi White Sox 25398 507.96 2235.02

Arizona 25141 502.82 2212.41

K.C. 23228 464.56 2044.06

Baltimore 20941 418.82 1842.81

Cleveland 20776 415.52 1828.29

Toronto 19960 399.2 1756.48

Florida 18976 379.52 1669.89

Oakland 17763 355.26 1563.14

http://web1.ncaa.org/web_files/stats/football_records/Attendance/2009.pdf


2/20

NCAA 2009 avera 1 out of every 8 $4.40 on each sale

Michigan 108933 1361.66 5991.32

PSU 107008 1337.6 5885.44

OSU 105261 1315.76 5789.36

Texas 101175 1264.69 5564.63

Tennessee 99220 1240.25 5457.1

Georgia 92746 1159.33 5101.03

LSU 92489 1156.11 5086.9Alabama 92012 1150.15 5060.66

Florida 90635 1132.94 4984.93

Nebraska 85888 1073.6 4723.84

USC 84799 1059.99 4663.95

Oklahoma 84778 1059.73 4662.79

Auburn 84614 1057.68 4653.77

Notre Dame 80795 1009.94 4443.73

Wisonsin 80109 1001.36 4406

Texas AM 76800 960 4224

Clemson 75793 947.41 4168.62South Carolina 75369 942.11 4145.3

MSU 74741 934.26 4110.76

FSU 74345 929.31 4088.98

Iowa 70214 877.68 3861.77

Kentucky 69594 869.93 3827.67

Virginia Tech 66233 827.91 3642.82

Arkansas 65112 813.9 3581.16

UCLA 64547 806.84 3550.09

Washington 64356 804.45 3539.58

BYU 64236 802.95 3532.98Missouri 64120 801.5 3526.6

Illinois 59545 744.31 3274.98

California 59472 743.4 3270.96

http://espn.go.com/nhl/attendance

NHL 2010 1 out of every 50 Profits at $4.40 per 2

Chicago 21356 427.12 1879.33

Montreal 21273 425.46 1872.02

Detroit 19546 390.92 1720.05

Phily 19535 390.7 1719.08

Calgary 19289 385.78 1697.43

Toronto 19260 385.2 1694.88

St. Louis 18883 377.66 1661.7

Vancouver 18810 376.2 1655.28

Buffalo 18529 370.58 1630.55

Minnesota 18415 368.3 1620.52

Washington 18277 365.54 1608.38

Ottawa 18269 365.38 1607.67

NY Rangers 18076 361.52 1590.69


3/20

San Jose 17558 351.16 1545.1

Boston 17388 347.76 1530.14

LA Kings 17313 346.26 1523.54

Dallas 17215 344.3 1514.92

Pittsburgh 17078 341.56 1502.86

Edmonton 16839 336.78 1481.83

NJ 15546 310.92 1368.05

Tampa Bay 15497 309.94 1363.74Columbus 15416 308.32 1356.61

Carolina 15240 304.8 1341.12

Anaheim 15168 303.36 1334.78

Florida Panthers 15146 302.92 1332.85

Nashville 14979 299.58 1318.15

Colorado 13947 278.94 1227.34

Atlanta 13607 272.14 1197.42

NY Islanders 12735 254.7 1120.68

Phoenix 11989 239.78 1055.03

To get million goal Per day Sales per event at $4.40 sale$1,000,000 $2,739.73

Teams Sale per x people

La Dodgers 46772 75.12

NY Yankees 45462 73.01

Philadelphia 44795 71.94

LA Angels 41305 66.34

Chi Cubs 39632 63.65

St. Louis 39390 63.26

Atlanta 38898 62.47

Minnesota38216 61.37Milwaukee 38049 61.11

Boston 37892 60.85

San fran 34509 55.42

Colorado 33798 54.28

NY Mets 33476 53.76

Houston 30119 48.37

Washington 29582 47.51

San Diego 28056 45.06


4/20

Texas 27812 44.67

Tampa Bay 27125 43.56

Cincinnati 27111 43.54

Detroit 26859 43.14

Seattle 26632 42.77

Pittsburgh 26479 42.52

Chi White Sox 25398 40.79

Arizona 25141 40.38K.C. 23228 37.3

Baltimore 20941 33.63

Cleveland 20776 33.37

Toronto 19960 32.06

Florida 18976 30.48

Oakland 17763 28.53

Costs $3,600 $1,800Machine $8,000 $7,200

Items

First sales of first p $15,984 Hotel

Profit $7,984 45 a night / 5 nights countin

225

then second batch su 1872 $400

Professional Websi 1,200

Total profit at that poi $4,912

After gas, food, hotel $4,512

After selling second b $16,560

Advertising budget $2,000

total $14,560

ReVamp VintageVHS $1,000

Total $13,560

Gas and food etc. $13,000

Projected extra incomeVintageVHS

primetime print

$7.5 an hour Goes by tasks

selling conversion eq $2,000

selling DVDs $2,000

Pornos $2,000

4

Advertising hire $150


5/20

$4.4 every two sold +$1 per every 2Gas prices

Number of buyers total

622.67

50 people additional $ from ti out of 50 out of 80

Per every 80 $ $ from tim 1 per Total Profit for Additional .40 from Tim 1 ou

2,572.46 374.18 4,490.11 233.86

2500.41 363.7 4,364.35 227.31

2463.73 358.36 4,300.32 223.98

2271.78 330.44 3,965.28 206.53

2179.76 317.06 3,804.67 198.16

2166.45 315.12 3,781.44 196.95

2139.39 311.18 3,734.21 194.49

2101.88 305.73 3,668.74 191.08

2092.7 304.39 3,652.70 190.25

2084.06 303.14 3,637.63 189.46

1898 276.07 3,312.86 172.551858.89 270.38 3,244.61 168.99

1841.18 267.81 3,213.70 167.38

1656.55 240.95 2,891.42 150.60

1627.01 236.66 2,839.87 147.91

1543.08 224.45 2,693.38 140.28

1529.66 222.5 2,669.95 139.06

1491.88 217 2,604.00 135.63

1491.11 216.89 2,602.66 135.56

1477.25 214.87 2,578.46 134.30

1464.76 213.06 2,556.67 133.161456.35 211.83 2,541.98 132.40

1396.89 203.18 2,438.21 126.99

1382.76 201.13 2,413.54 125.71

1277.54 185.82 2,229.89 116.14

1151.76 167.53 2,010.34 104.71

1142.68 166.21 1,994.50 103.88

1097.8 159.68 1,916.16 99.80

1043.68 151.81 1,821.70 94.88

976.97 142.1 1,705.25 88.82


6/20

Money from Ti Total Profit a game for me

544.67 6535.98

535.04 6420.48

526.31 6315.66

505.88 6070.5

496.1 5953.2

463.73 5564.76

462.45 5549.34460.06 5520.72

453.18 5438.1

429.44 5153.28

424 5087.94

423.89 5086.68

423.07 5076.84

403.98 4847.7

400.55 4806.54

384 4608

378.97 4547.58376.85 4522.14

373.71 4484.46

371.73 4460.7

351.07 4212.84

347.97 4175.64

331.17 3973.98

325.56 3906.72

322.74 3872.82

321.78 3861.36

321.18 3854.16320.6 3847.2

297.73 3572.7

297.36 3568.32

Money from Ti Total Profit a game for me

170.85 2050.18

170.18 2042.21

156.37 1876.42

156.28 1875.36

154.31 1851.74

154.08 1848.96

151.06 1812.77

150.48 1805.76

148.23 1778.78

147.32 1767.84

146.22 1754.59

146.15 1753.82

144.61 1735.3


7/20

140.46 1685.57

139.1 1669.25

138.5 1662.05

137.72 1652.64

136.62 1639.49

134.71 1616.54

124.37 1492.42

123.98 1487.71123.33 1479.94

121.92 1463.04

121.34 1456.13

121.17 1454.02

119.83 1437.98

111.58 1338.91

108.86 1306.27

101.88 1222.56

95.91 1150.94


8/20

7200 1872

3600

15,984.00

g food also

7200

3600

16560

I match it120 120

Ad submits 2 a day

Craigs list ads 24 per day, 120 a Me: twitter posts 4 a day

Post 8 an hour Facebook groups Add 200 people an hour

Posting in all groups relevevant


9/20

with time out of 80 Profit potential for Tim

Total Profit for me Sale out of every 50every 80

2,806.32 3,741.76 ### Hotel

2,727.72 3,636.96 ### Gas

2,687.70 3,583.60 ### Food

2,478.30 3,304.40 ### Total

2,377.92 3,170.56 ###

2,363.40 3,151.20 ### Gas to g

2,333.88 3,111.84 ### $22

2,292.96 3,057.28 ###

2,282.94 3,043.92 ### Clevelan

2,273.52 3,031.36 ### $13.33

2,070.54 2,760.72 ###2,027.88 2,703.84 ### Chicago

2,008.56 2,678.08 ### $29.89

1,807.14 2,409.52 ###

1,774.92 2,366.56 ### Detroit t

1,683.36 2,244.48 ### $16.25

1,668.72 2,224.96 ###

1,627.50 2,170.00 ###

1,626.66 2,168.88 ###

1,611.54 2,148.72 ###

1,597.92 2,130.56 ###1,588.74 2,118.32 ###

1,523.88 2,031.84 ###

1,508.46 2,011.28 ###

1,393.68 1,858.24 ###

1,256.46 1,675.28 ###

1,246.56 1,662.08 ###

1,197.60 1,596.80 $998.00

1,138.56 1,518.08 $948.80

1,065.78 1,421.04 $888.15


10/20


11/20


12/20

240 a week

12 a week

30006000 a week

300 a week


13/20

* hotel in advance in major city only $38 a night

Daily Ex Each

$44 $22

$22 *gas costs is average costs from major midwest city to major midwest

12

$32

to city to city in midwest

$11 each

Columbus to cinncinatti

$9.54

o Detroit

Cleveland


14/20


15/20


16/20


17/20

city, based on gas prices and 30 mpg, and tolls


18/20


19/20


20/20

figures based on costs and projections

Documents