Million Dollar ProjectBy Shane G.

Project Overview

Create a State of the Art Indoor/Outdoor Sports Center

• Features– 10 acre lot (house included)– Full Size Football Field – Swimming Pool– Paint Ball– Air Soft– Hunting– Electronic Entertainment– Workout facility

Full size football field

• Grass like turf• Full sized goalposts• Full sets of equipment

for up to 30 players

Relaxation station

• 10 person hot tub• Swimming pool• Two diving boards• 20 foot slide• Espresso machine• Ice cream machine• Slurpee maker

Hunting/Airsoft/Paintball

• Modern targets• Forests to play in• Replica paintball and

airsoft weaponry– M-16– M4A1– AK47

Electronic entertainment

• Xbox 360• Computers and laptops• Madden 12 hall of fame

edition, Battlefield 3, Modern Warfare 3

• Giant 90 inch plasma TVs

• Touchsreen monitors

Workout facility

• State of the art equipment

• Bench presses• Free weights• Treadmills

Million Dollar Project Financials

Total Money Spent

finances, total is one million

0

100,000

200,000

300,000

400,000

500,000

600,000

Series1

Series1 50,000 137,238.0 499,999.0 11,414.4384,942.45 157,891.2 58,514.84

landrelaxatio

nhouse

workout room

entertainment

sportshunting/airsoft/pai

ntball

total finances, sum is one million

5%

14%

50%

1%

8%

16%

6%

land

relaxation

house

workout room

entertainment

sports

hunting/airsoft/paintball

land 50,000relaxation 137,238.04house 499,999.00workout room 11,414.43entertainment 84,942.45sports 157,891.24hunting/airsoft/paintball 58,514.84total 1,000,000.00

Sports

sports total=$157,891.24

turf per square foot

footballs

shoulder pads

helmets

cleats

jersys

playbook wrist

lights

Item Quantity Unit Price Total Priceturf per square foot 57600 $2.49 $143,424.00footballs 100 $64.99 $6,499.00shoulder pads 30 $29.99 $899.70helmets 30 $189.99 $5,699.70cleats 30 $24.98 $749.40jersys 30 $17.99 $539.70playbook wrist 1 $19.99 $19.99lights 5 $11.95 $59.75

Total $157,891.24Average Price

sports

Accounting SheetA Major Category - Itemized

How will I spend a Million Dollars?

Hunting/airsoft/paintball

hunting/airsoft/paintball total=$58,514.84

m-16 realm-16 airsoftM4A1 paintballM4A1 airsoftsniper paintballsniper realsniper airsoftbowarrows per 3paintballs per 100targets

Item Quantity Unit Price Total Pricem-16 real 4 $99.99 $399.96m-16 airsoft 4 $59.99 $239.96M4A1 paintball 4 $59.99 $239.96M4A1 airsoft 4 $59.99 $239.96sniper paintball 5 $500.00 $2,500.00sniper real 5 $500.00 $2,500.00sniper airsoft 3 $500.00 $1,500.00bow 10 $50.00 $500.00arrows per 3 999 $5.00 $4,995.00paintballs per 100 1,000 $45.00 $45,000.00targets 20 $20.00 $400.00

Total $58,514.84

hunting/airsoft/paintball

Entertainmententertainment total=$84,942.85 90 inch plasma tv

xbox 360

controllers

call of duty modernwarfare 3

battlefield 3

madden12

ncaa football 12

computer

laptop

Item Quantity Unit Price Total Price90 inch plasma tv 20 $3,799.00 $75,980.00xbox 360 5 $199.99 $999.95controllers 20 $50.00 $1,000.00call of duty modern warfare 3 3 $60.00 $180.00battlefield 3 3 $60.00 $180.00madden12 3 $60.00 $180.00ncaa football 12 3 $60.00 $180.00computer 5 $449.99 $2,249.95laptop 5 498.6 $2,493.00touchscreen monitor 5 $299.99 $1,499.95

Total $84,942.85

entertainment

Relaxationrelaxation total=$137,238.04

hottub

expresso/coffeemachine

slurpy machine

ice cream machine

pool per suare foot

diving board

pool slide

pound of starbuckscoffee

Item Quantity Unit Price Total Pricehottub 3 $5,999.00 $17,997.00expresso/coffee machine 1 $629.00 $629.00slurpy machine 1 $1,910.16 $1,910.16ice cream machine 1 $224.00 $224.00pool per suare foot 3,000 $37.00 $111,000.00diving board 2 $1,399.99 $2,799.98pool slide 1 $2,671.00 $2,671.00pound of starbucks coffee 1 $6.90 $6.90

Total $137,238.04

relaxation

Land•$50,000 spent on land

Item Quantity Unit Price Total Priceacre of land 10 $5,000.00 $50,000.00

Total $50,000.00

land

House• $499,999 spent on house• 9,000 square feet• 3 story• 7 bedroom/bathroom

Item Quantity Unit Price Total Price7 bedroom, 7 bathroom, over 9,000 square feet 1 $499,999.00 $499,999.00

Total $499,999.00

Workout room

workout room total=$11,414.43

benchpress

treadmill

weights

cones

ladders

50 pound dumbell

30 pound dumbell

20 pound dumbell

4 pound dumbell

Item Quantity Unit Price Total Pricebenchpress 9 $699.00 $6,291.00treadmill 7 $499.99 $3,499.93weights 20 $50.00 $1,000.00cones 10 $12.95 $129.50ladders 7 $10.00 $70.0050 pound dumbell 7 $50.00 $350.0030 pound dumbell 1 $30.00 $30.0020 pound dumbell 2 $20.00 $40.004 pound dumbell 1 $4.00 $4.00

Total $11,414.43

workout room

Million Dollar ProjectBy Shane