Jump to content

SMRA Season 2 Budget


DannyMackey

Recommended Posts

  • Replies 111
  • Created
  • Last Reply

Top Posters In This Topic

WEEK 2

 

Current Budget (Team/Owner):
Antonio Rubal (Total): $34,419
$10,000 (Starting Budget)
$14,000 (Week 1 Booking Pay Total)
-$2,084 (Week 1 Travel Costs Total)
-$1,000 (Week 1 Damage Total)
$800 (Oklahoma City Obstacle Course)
$900 (Oklahoma City Freestyle)
-$700 (Marcus Santana)
$16,000 (Week 2 Booking Pay Total)
-$1,047 (Week 2 Travel Costs Total)
-$5,000 (Week 2 Damage Total)
$500 (Houston Racing)
$550 (Houston Freestyle)
$1,500 (Matt Wilkinson)

 

Current Budget (Free-agent Driver):
Preston Perez (Total): $26,506
$22,656 (Starting Budget)
$700 (Oklahoma City Obstacle Course)
$1,250 (Oklahoma City Freestyle)
$500 (Trenton Ray)
$500 (Houston Racing)
$900 (Houston Freestyle)

 

Current Budget (Team Members):
Trenton Ray (Total): $10,900
$10,000 (Starting Budget)
$500 (Vancouver Racing)
$900 (Vancouver Freestyle)
-$500 (Preston Perez)

 

Dominic Hocutt (Total): $9,000
$10,000 (Starting Budget)
$500 (Vancouver Racing)
$750 (Vancouver Freestyle)
$1,250 (Trevor Amos)
-$5,000 (Trevor Amos)
$500 (Calgary Obstacle Course)
$1000 (Calgary Freestyle)

 

Booking Pay Total: $30,000
Antonio Rubal/Preston Perez~$6,000 (Oklahoma City)
Trenton Ray/Dominic Hocutt~$8,000 (Vancouver)
Antonio Rubal/Preston Perez~$8,000 (Houston)
Trenton Ray/Dominic Hocutt~$8,000 (Calgary)

 

Travel Cost Total: $3,131
Antonio Rubal/Preston Perez~$1,918 (Auburn to Oklahoma City)
Trenton Ray/Dominic Hocutt~$166 (Auburn to Vancouver)
Antonio Rubal/Preston Perez~$445 (Oklahoma City to Houston)
Trenton Ray/Dominic Hocutt~$602 (Vancouver to Calgary)

 

Damage Total: $11,000
Marcus Santana~$1,000 (Oklahoma City/Light Roll)
Antonio Rubal~$3,500 (Houston/Hard Roll)
Dominic Hocutt~$5,000 (Houston/Hard Roll & Light Roll)
Matt Wilkinson~$1,500 (Calgary/Light Roll)

 

Modifications Total: N/A

 

Sales Total: N/A

 

Fill-in Pay Total: $1,750
Preston Perez~$500 (Vancouver/A Bye Run)
Dominic Hocutt~$1,250 (Houston/Harley Davidson: Renegade)

 

Fill-in Payout Total: $5,700
Marcus Santana~$700 (Oklahoma City/GoPro Gladiator)
Trevor Amos~$5,000 (Houston/Harley Davidson: Renegade)
Matt Wilkinson~$1,700 (Calgary/A Bye Run)

 

Wheelie Earnings Total: N/A

 

Fast Qualifier Earnings Total: N/A

 

Obstacle Course Earnings Total: $1,500
Marcus Santana~$800 (Oklahoma City)
Preston Perez~$700 (Oklahoma City)
Dominic Hocutt~$500 (Calgary)

 

Racing Earnings Total: $3,000
Preston Perez~$500 (Vancouver)
Dominic Hocutt~$500 (Vancouver)
Antonio Rubal~$500 (Houston)
Preston Perez~$500 (Houston)
Dominic Hocutt~$500 (Houston)

 

Freestyle Earnings Total: $7,000
Marcus Santana~$900 (Oklahoma City)
Preston Perez~$1,250 (Oklahoma City)
Trenton Ray~$900 (Vancouver)
Dominic Hocutt~$750 (Vancouver)
Antonio Rubal~$550 (Houston)
Preston Perez~$900 (Houston)
Dominic Hocutt~$750 (Houston)
Dominic Hocutt~$1,000 (Calgary)

Link to comment
Share on other sites

WEEK 3

 

Current Budget (Team/Owner):
Antonio Rubal (Total): $39,823
$10,000 (Starting Budget)
$14,000 (Week 1 Booking Pay Total)
-$2,084 (Week 1 Travel Costs Total)
-$1,000 (Week 1 Damage Total)

$100 (SMRA Logo Week 1)
$800 (Oklahoma City Obstacle Course)
$900 (Oklahoma City Freestyle)
-$700 (Marcus Santana)
$500 (Vancouver Racing)
-$500 (Preston Perez)
$16,000 (Week 2 Booking Pay Total)
-$1,047 (Week 2 Travel Costs Total)
-$5,000 (Week 2 Damage Total)

$100 (SMRA Logo Week 2)
$500 (Houston Racing)
$550 (Houston Freestyle)
$1,500 (Matt Wilkinson)
$6,000 (Week 3 Booking Pay Total)
-$896 (Week 3 Travel Costs Total)
-$3,000 (Week 3 Damage Costs Total)

$100 (SMRA Logo Week 3)
$2,500 (Rio Rancho Racing)
$800 (Rio Rancho Freestyle)
-2,300 (Dalton Widner)
$2,000 (Will Meyer)

 

Current Budget (Free-agent Driver):
Preston Perez (Total): $26,506
$22,656 (Starting Budget)
$700 (Oklahoma City Obstacle Course)
$1,250 (Oklahoma City Freestyle)
$500 (Vancouver Racing)
$500 (Houston Racing)
$900 (Houston Freestyle)

 

Current Budget (Team Members):
Trenton Ray (Total): $10,900
$10,000 (Starting Budget)
$900 (Vancouver Freestyle)

 

Dominic Hocutt (Total): $9,000
$10,000 (Starting Budget)
$500 (Vancouver Racing)
$750 (Vancouver Freestyle)
$1,250 (Trevor Amos)
-$5,000 (Trevor Amos)
$500 (Calgary Obstacle Course)
$1000 (Calgary Freestyle)

 

Booking Pay Total: $36,000
Antonio Rubal/Preston Perez~$6,000 (Oklahoma City)
Trenton Ray/Dominic Hocutt~$8,000 (Vancouver)
Antonio Rubal/Preston Perez~$8,000 (Houston)
Trenton Ray/Dominic Hocutt~$8,000 (Calgary)
Antonio Rubal/Preston Perez~$6,000 (Rio Rancho)

 

SMRA Logo Pay Total: $300

Antonio Rubal~$100 (Oklahoma City)

Antonio Rubal~$100 (Houston)

Antonio Rubal~$100 (Rio Rancho)

 

Travel Cost Total: $4,027
Antonio Rubal/Preston Perez~$1,918 (Auburn to Oklahoma City)
Trenton Ray/Dominic Hocutt~$166 (Auburn to Vancouver)
Antonio Rubal/Preston Perez~$445 (Oklahoma City to Houston)
Trenton Ray/Dominic Hocutt~$602 (Vancouver to Calgary)
Antonio Rubal/Preston Perez~$896 (Houston to Rio Rancho)

 

Damage Total: $14,000
Marcus Santana~$1,000 (Oklahoma City/Light Roll)
Antonio Rubal~$3,500 (Houston/Hard Roll)
Dominic Hocutt~$5,000 (Houston/Hard Roll & Light Roll)
Matt Wilkinson~$1,500 (Calgary/Light Roll)
Dalton Widner~$1,000 (Rio Rancho/Light Roll)
Will Meyer~$2,000 (Rio Rancho/Light Roll x2)

 

Modifications Total: N/A

 

Sales Total: N/A

 

Fill-in Pay Total: $1,750
Preston Perez~$500 (Vancouver/A Bye Run)
Dominic Hocutt~$1,250 (Houston/Harley Davidson: Renegade)

 

Fill-in Payout Total: $5,700
Marcus Santana~$700 (Oklahoma City/GoPro Gladiator)
Trevor Amos~$5,000 (Houston/Harley Davidson: Renegade)
Matt Wilkinson~$1,700 (Calgary/A Bye Run)
Dalton Widner~$2,300 (Rio Rancho/GoPro Gladiator)

 

Wheelie Earnings Total: N/A

 

Fast Qualifier Earnings Total: N/A

 

Obstacle Course Earnings Total: $1,200
Preston Perez~$700 (Oklahoma City)
Dominic Hocutt~$500 (Calgary)

 

Racing Earnings Total: $3,000
Preston Perez~$500 (Vancouver)
Dominic Hocutt~$500 (Vancouver)
Antonio Rubal~$500 (Houston)
Preston Perez~$500 (Houston)
Dominic Hocutt~$500 (Houston)

 

Freestyle Earnings Total: $6,100
Preston Perez~$1,250 (Oklahoma City)
Trenton Ray~$900 (Vancouver)
Dominic Hocutt~$750 (Vancouver)
Antonio Rubal~$550 (Houston)
Preston Perez~$900 (Houston)
Dominic Hocutt~$750 (Houston)
Dominic Hocutt~$1,000 (Calgary)

Link to comment
Share on other sites

Guest
This topic is now closed to further replies.



×
×
  • Create New...