|
EXHIBIT B
<br />PAYMENTS AND FORECAST OF REVENUE
<br />Operational Year 1
<br />Operational 25 Year Total
<br />Billboard
<br />Locations
<br />(1) (2)
<br />Projected
<br />Gross
<br />Revenue
<br />City will receive Revenue
<br />Share or MAG, whichever
<br />is greater
<br />Projected
<br />Gross
<br />Revenue
<br />City will receive Revenue
<br />Share or MAG, whichever
<br />is greater
<br />Projected
<br />Revenue
<br />Share
<br />MAG
<br />Projected
<br />Revenue
<br />Share
<br />MAG
<br />1
<br />$445,600
<br />$178,240
<br />$125,000
<br />$16,246,200
<br />$6,498,500
<br />$4,557,410
<br />2
<br />$831,300
<br />$332,520
<br />$250,000
<br />$30,308,600
<br />$12,123,430
<br />$9,114,820
<br />3
<br />$771,300
<br />$284,520
<br />$165,000
<br />$25,933,500
<br />$10,373,390
<br />$6,015,780
<br />4
<br />$831,300
<br />$332,520
<br />$250,000
<br />$30,308,600
<br />$12,123,430
<br />$9,114,820
<br />Banner
<br />Locations
<br />(3)
<br />A
<br />$80,300
<br />$32,120
<br />$15,000
<br />$2,927,680
<br />$1,171,070
<br />$546,890
<br />B
<br />$80,300
<br />$32,120
<br />$15,000
<br />$2,927,680
<br />$1,171,070
<br />$546,890
<br />C
<br />$80,300
<br />$32,120
<br />$15,000
<br />$2,927,680
<br />$1,171,070
<br />$546,890
<br />D
<br />$80,300
<br />$32,120
<br />$15,000
<br />$2,927,680
<br />$1,171,070
<br />$546,890
<br />E
<br />$80,300
<br />$32,120
<br />$15,000
<br />$2,927,680
<br />$1,171,070
<br />$546,890
<br />F
<br />$80,300
<br />$32,120
<br />$15,000
<br />$2,927,680
<br />$1,171,070
<br />$546,890
<br />Notes:
<br />1) The billboard signs at locations 1 through 4 will be 14'x48'
<br />2) The digital billboard Bonus Payment for locations 1 through 4 are $50,000 per Face = for a total
<br />of $350,000 for the above listed digital billboard locations
<br />3) There are no Bonus Payments for the above listed digital banner locations
<br />Page 31 of 31
<br />
|