1 possible Larger Location
2nd possible Larger location
|
1 possible Larger Location
|
2nd possible Larger location
|
Both of the below location lease rates work well within my
conservative 41 page P & L.
The pro shop will have monitors with each company having a videos of their
product line, plus a small inventory of items from each company.
The numbers in the P & L do not reflect any tournaments or special events held at the facility.
I will be aggressively developing programs in community centers, recreations centers, Boy & Girls Clubs, YMCA's, JCC's, Temples, churches, etc... truly impacting the growth of our sport here in Tampa Bay. In time I plan on having other location spread throughout Florida and then the country. As you are aware I volunteer with a great group of doers in our sport that truly get things done. They will be the team to open these future locations. I have no concern on their work ethics. With all of us being in our early 30's we are not going away anytime soon. The foundation has been laid, the frame work ready to go, and this patient architect work of art is about to be built.
My question to you is, what table do you want all these new and old players to be playing on?
I know you are aware most individuals and organization purchase what they are familiar with.
What is this great marketing opportunity worth to you?
Depending on the two location below I will have a minimum of 10 regulation courts on non-tournament days and a minimum of 12 regulation courts on tournament days.
What am I looking for? To save on my opening cost. I'm open to different options below are two examples.
This is a wonderful time to be part of this win, win
opportunity. With the below options you will see two lines of return for your
investment on the first option and a fix rate of return with the 2nd
option. On the 1st option you will receive % quarterly return of
equity on your investment during your fixed rate term. No matter how soon the 5
year term part of the investment is repaid, you will be paid the total amount of
interest that would have been earned throughout the life of the original term.
1 Option
|
Investment |
Net Equity
Return |
5 year term
(5% interest)= earned |
|
$5,000 |
2.5% |
$94.36 month = $661.60 |
|
$10,000 |
5% |
$188.71 month = $1,322.73 |
|
$15,000 |
7.5% |
$283.07 month = $1,984.20 |
|
$20,000 |
10% |
$377.42 month = $2,645.48 |
|
$25,000 |
12.5% |
$471.78month = $3,306.85 |
|
$30,000 |
15% |
$566.14 month = $3,968.22 |
|
$35,000 |
17.5% |
$660.49 month = $4,629.59 |
|
$40,000 |
20% |
$754.85 month = $5,290.96 |
|
$45,000 |
22.5% |
$849.21 month = $5,952.33 |
|
$50,000 |
25% |
$943.56 month = $6,613.70 |
|
$55,000 |
27.5% |
$1,037.92 month = $7,275.07 |
|
$60,000 |
30% |
$1,132.27 month = $7,936.44 |
2nd
Option
|
Investment |
Term |
Percentage |
Monthly
payments |
Total
return |
Total
profit |
|
$5,000 |
3 year |
10% |
$161.34 |
$5,808.24 |
$808.24 |
|
$5,000 |
2 year |
10% |
$230.72 |
$5,537.28 |
$537.28 |
|
$5,000 |
1 year |
10% |
$439.58 |
$5274.96 |
$274.96 |
|
$10,000 |
4 year |
10% |
$253.63 |
$12,174.24 |
$2,174.24 |
|
$10,000 |
3 year |
10% |
$322.67 |
$11,616.12 |
$1,616.12 |
|
$10,000 |
2 year |
10% |
$461.45 |
$11,074.80 |
$1074.80 |
|
$10,000 |
1 year |
10% |
$879.16 |
$10,549.92 |
$549.92 |
|
$25,000 |
4 year |
10% |
$634.06 |
$30,434.88 |
$5,434.88 |
3rd
Option
| This location is a 1/3 rd cheaper than the location on the
right. This location is on a very busy Corner. That corner also sits at a traffic light. It's 10 min. from Tampa International. Just 2 minutes away from one of the premier communities in Tampa. This 19,560 sq space has over 16 stalls, 2 showers, and offices ready to move into. I will have to raise the ceiling, improve the floor, create a pro shop, and build a cafe. This location is centrally located with over 2.1 million people within 30 to 45 min.
|
This location is also centrally
located but on the opposite side of the bay.
This location also has 2.1 million people within 30 to 45 min. It's also on a very busy road. This location is 15 min. from Tampa International This wide open 12,600 sq foot space build out cost are considerably less than the one on the left. It currently has only a couple of restroom stalls; therefore, I will have to add a few more stalls, an office, a storage closet, cafe back room, cafe, party room, and pro shop.
|
