Season

34.5
Cost price

Klatrelag:
Yegros
Drozdowski
Touil
Thorbjrnsen
Baltrusch
Gibernau
Parry
Totalt
Hillerlag:
Bugge
Suarez
Van Damme
Brresen
Totalt
Sprintlag:
Van Zijp
Villemin
Owczarek
Haller
Barrichello
Drine
Totalt:
Total

Season
Jobs
Merchandise

Fair value pri Value at retiremen

$ 400,000
$ 379,000
$ 307,500
$ 82,000
$ 150,000
$ 84,000
$ 57,000
###

$ 600,000
$ 700,000
$ 250,000
$ 82,000
$ 150,000
$ 84,000
$ 57,000
###

$ 169,000
$ 176,000
$ 81,000
$ 52,000
$ 82,000
$ 44,000
$ 33,000
$ 637,000

$ 100,000
$ 126,000
$ 135,000

$ 100,000
$ 126,000
$ 135,000

$ 64,500
$ 90,000
$ 94,000

$ 361,000

$ 361,000

$ 248,500

$ 377,000
$ 67,500
$ 50,000
$ 85,000
$ 70,000
$ 49,000
$698,500

$ 400,000
$ 67,500
$ 50,000
$ 85,000
$ 70,000
$ 49,000
$721,500

$ 149,000
$ 54,000
$ 36,700
$ 44,000
$ 42,000
$ 35,000
$360,700

###

###

$ 1,246,200

(estimated) (estimated)
33
34
55000
40000
30000
20000

35

Yellow spots needs manual inputs

Start depreciation from season;

24
22
22.5
29.6
23.5
21.5
22.5

33
32.5
32.5
33
33.3
32.5
32.5

25.4
24.6
24

32.5
33
32.5
33.5

22
28.5
22.5
24.5
31.5
33.5

32.5
32.5
32.5
33.5
33.5
33.7

36

Season
Income
Prize money CL
Prize money SP
Prize money HL
Income - prize money
Cost
Depreciation CL
Depreciation SP

33
$266,000
$114,000
$92,000
$472,000

$131,219
$41,242

Depreciation HL
Total depreciations
Use of accessories
Total costs from races

$13,512
$185,973
$24,000
$209,973

EBIT
Profit from sales
Loss from sales
Jobs
Merchandise

$262,027

Total earnings

$347,027

Team Value
Season
Value CL team
Value SP team
Value HL team
Total value of riders
Value of equipments, staff etc
Money end season
Total value of team

55000
30000

33
$1,757,034
$342,874
$674,417
$ 2,774,325
$ 893,000
$ 75,000
$ 3,742,325

Depreciated to (age)

Cost pr season (Fair value pr sesong Depreciated value

33
33
33
33
33
33
33

$25,667
$18,455
$21,571
$8,824
$7,158
$3,478
$2,286
$87,438

$47,889
$47,636
$16,095
$8,824
$7,158
$3,478
$2,286
$133,366

33
33
33
33

$4,671
$4,286
$4,556
$0
$13,512

$4,671
$4,286
$4,556
$0
$13,512

$528,167
$604,727
$217,810
$68,765
$141,411
$77,043
$52,429
$1,690,351
$0
$0
$90,658
$119,571
$125,889
$0
$336,118

$20,727
$3,000
$1,267
$4,824
$6,222
$3,111
$39,151

$22,818
$3,000
$1,267
$4,824
$6,222
$3,111
$41,242

$0
$354,364
$61,500
$47,467
$80,176
$63,778
$46,511
$653,796

$ 140,101

$ 188,120

$ 2,680,265

35

36

33
33
33
33
36
38

Fully deprecated)
34
$182,000
$77,000
$68,000
$327,000

$123,309
$41,242

$13,512
$178,063
$24,000
$202,063
$124,937

40000
20000
$184,937
35
34
$1,623,668
$329,362
$633,175
$ 2,586,205
$ 1,513,000
$0
$ 4,099,205

36

Income s 33

Income s 34

Income s 35

$15,000
$220,000
$31,000

$117,000
$10,000
$55,000

$0
$0
$0

$266,000

$182,000

$0
$4,000
$88,000

$0
$0
$68,000

$0
$0
$0

$92,000

$68,000

$0

$114,000

$77,000

$0

$114,000

$77,000

$0

$ 472,000

$ 327,000

$0

Return on investment (ROI)

33
7.22%
11.97%
25.22%
9.44%

Yegros
Drozdowski
Touil

2.72%
35.00%
13.73%

Van Zijp
Van Damme
Prize money per race as captain
Yegros
Drozdowski
Touil
Van Zijp
Van Damme
Team
Races needed to break even (team cost)
Yegros
Drozdowski
Touil
Van Zijp
Van Damme
Team

31.17%
68.66%
33
$2,143
$9,565
$5,167
$4,750
$6,286
$ 6,378

61.24
13.72
25.40
8.68
2.15
32.919426028

Income s 36 Depreciations s 33
$0
$0
$0

Depreciations s 34Depreciations s 35

$47,889
$47,636
$16,095
$8,824
$5,011
$3,478
$2,286
$131,219

$47,889
$37,580
$16,095
$8,824
$7,158
$3,478
$2,286
$123,309

$0

$4,671
$4,286
$4,556
$0
$13,512

$4,671
$4,286
$4,556
$0
$13,512

$0

$0

$22,818
$3,000
$1,267
$4,824
$6,222
$3,111
$41,242

$22,818
$3,000
$1,267
$4,824
$6,222
$3,111
$41,242

$0

$0

$ 185,973

$ 178,063

$0

34
3.12%
6.91%
18.97%
4.83%

35
#DIV/0!
#DIV/0!

36
#DIV/0!
#DIV/0!

$0
$0
$0
$0

$0

23.20%
1.72%
26.22%

22.45%
55.01%
34
$8,357
$5,000
$9,167
$4,813
$6,800
$ 6,813

14.75
24.66
13.45
8.57
1.99
29.660676

35

36

Depreciations s 36Value of rider s 33 Value of rider s 34 Value of rider Value of rider

$0

$0

$0
$0

$552,111
$628,545
$225,857
$73,176
$144,989
$78,783
$53,571
$1,757,034
$0
$0
$92,993
$121,714
$128,167
$0
$342,874
$0
$0
$365,773
$63,000
$48,100
$82,588
$66,889
$48,067
$674,417
$0
$ 2,774,325

$504,222
$580,909
$209,762
$64,353
$137,832
$75,304
$51,286
$1,623,668
$0
$0
$88,322
$117,429
$123,611
$0
$329,362
$0
$0
$342,955
$60,000
$46,833
$77,765
$60,667
$44,956
$633,175
$0
$ 2,586,205

Races as captain s33 Races as captRaces as captRaces as captain s36

14
2
6

14

10

24

16

74

48