My Million Dollar GymMadeline Brooks

Summary

If I had a million dollars, I would make a gym where people could do gymnastics. It would consist of four major categories: Office and Lobby Furniture, Store Items, Employees, and Equipment. The office and lobby furniture would be the furniture in the main office and the lobby. The store items would be the objects that people could buy in the office. The employees would be the coaches and people that work in the office. The equipment would be the mats used in the gym.

Office and Lobby Furniture

Warehouse87%

L-Shaped Desk0%

Desk0%

27-inch iMac4%

Folding Chair0%

Filing Cabinet8%

Office and Lobby Fur-niture

Item Quantity Unit Price Total PriceWarehouse 1 $120,000.00 $120,000.00L-Shaped Desk 1 $299.99 $299.99Desk 2 $219.99 $439.9827-inch iMac 3 $1,799.00 $5,397.00Folding Chair 20 $17.98 $359.60Filing Cabinet 5 $2,299.99 $11,499.95                                                                                    

Total $137,996.52

Store ItemsItem

Quantity

Unit Price Total Price

Glory Leotard 25 $49.99 $1,249.75Allure Leotard 25 $40.00 $1,000.00Lime & Purple Sequinz Leotard 25 $59.99 $1,499.75Perfectly Pink Glitzy Sparkle Stars Asymmetrical Leotard 25 $39.00 $975.00#1 Gymnast Tote Bag 25 $15.00 $375.00Berry Sherbert Grip Bag 25 $10.00 $250.00Black Twilight Grip Bag 25 $10.00 $250.00Carnival Grip Bag 25 $10.00 $250.00Green Lightning Grip Bag 25 $10.00 $250.00Rio Grip Bag 25 $10.00 $250.00Womans Regular Hot Shot Velcro Gymnastics Grip 25 $29.95 $748.75Support in Sequins Leotard 20 $74.99 $1,499.80Invitation Leotard 20 $74.99 $1,499.80Hair Twist 100 $5.99 $599.00Wristbands 80 $4.00 $320.00                     

Total $11,016.85

Glory Leotard11% Allure Leotard

9%Lime & Purple

Sequinz Leotard14%

Perfectly Pink Glitzy Sparkle Stars

Asymmetrical Leo-tard9%

#1 Gymnast Tote Bag3%

Berry Sherbert Grip Bag2%

Black Twilight Grip Bag2%

Carnival Grip Bag2%

Green Lightning Grip Bag2%

Rio Grip Bag2%

Womans Regular Hot Shot Velcro Gymnas-

tics Grip7%

Support in Sequins Leotard

14%

Invitation Leotard14%

Hair Twist5%

Wristbands3%

Store Items

EmployeesItem Quantity Unit Price Total PriceFemale Coach 9 $25,000.00 $225,000.00Male Coach 9 $25,000.00 $225,000.00Office Workers 9 $20,000.00 $180,000.00Coach-in-Training 1 $4,760.81 $4,760.81                                                                                                  

Total $634,760.81

Female Coach35%

Male Coach35%

Office Workers

28%

Coach-in-Training1%

Employees

EquipmentItem Quantity Unit Price Total Price

Spring Floor 2 $12,498.00 $24,996.00Pit Foam Cubes 500 $1.17 $585.00

Tumbl Trak 1 $3,995.00 $3,995.00Single Rail Bar 3 $386.95 $1,160.85

Uneven Bars 2 $2,995.00 $5,990.00

Tall Beam 4 $2,198.00 $8,792.00

Low Beam 2 $1,298.00 $2,596.00

Vault Table 2 $3,598.00 $7,196.00Octagon 6 $549.99 $3,299.94

Cheese Mat 6 $1,799.99 $10,799.94Nastia Liukin Panel Mat 7 $320.00 $2,240.008 Incher 10 $698.00 $6,980.00

Resi Pit 6 $1,549.00 $9,294.00Mounting Mat 12 $210.00 $2,520.00Smart Spotter 7 $487.00 $3,409.00Practice Beam 5 $114.95 $574.75Resi Panel Mat 10 $272.15 $2,721.50Mailbox 5 $161.25 $806.25Cartwheel Mat 6 $58.85 $353.10Pacman 8 $499.67 $3,997.36Sting Mat 5 $207.00 $1,035.00Spotting Blocks 9 $337.00 $3,033.00Parallett Bars 10 $79.80 $798.00Grip Brush 3 $5.00 $15.00High Chalk Holder 5 $195.00 $975.00

36 Pound Case Chalk Block 5 $245.00 $1,225.00Gibson Spray Bottle 10 $2.75 $27.50Rings 4 $599.95 $2,399.80Climbing Rope 2 $158.00 $316.00

AAI Pommel Horse 8 $3,590.00 $28,720.00

AAI TAC/10 Pommel Trainer 10 $365.00 $3,650.00

AAI Men's Single Bar Trainer 2 $2,195.00 $4,390.00Gibson Bar Straps 6 $39.95 $239.70

AAI Parallel Bars 10 $4,680.00 $46,800.00Coil Spring 15 $9.00 $135.00

Vault Board 20 $835.00 $16,700.00

Gibson Hand Held Score Unit 27 $55.00 $1,485.00Vicki Doll 18 $22.50 $405.00Ab Wheel 37 $12.99 $480.63Resistance Bands 20 $34.99 $699.80Dumbbells 30 $12.99 $389.70              

Total $216,225.82

Spring Floor12%Pit Foam Cubes

0%Tumbl Trak

2%Single Rail Bar

1%Uneven Bars3%Tall Beam4%Low Beam1%

Vault Table3%Octagon

2%

Cheese Mat5%

Nastia Liukin Panel Mat1%8 Incher

3%Resi Pit

4%Mounting Mat

1%Smart Spotter

2%Practice Beam

0%Resi Panel Mat

1%Mailbox

0%Cartwheel Mat

0%Pacman

2%Sting Mat

0%Spotting Blocks

1%Parallett Bars

0%Grip Brush

0%High Chalk Holder

0%36 Pound Case Chalk

Block1%

Gibson Spray Bottle0%

Rings1%

Climbing Rope0%

AAI Pommel Horse13%

AAI TAC/10 Pommel Trainer

2%

AAI Men's Single Bar Trainer

2%

Gibson Bar Straps0%

AAI Parallel Bars22%

Coil Spring0%

Vault Board8%

Gibson Hand Held Score Unit1%

Vicki Doll0%

Ab Wheel0%

Resistance Bands0%

Dumbbells0%

Equipment

Category TotalsItem Quantity Unit Price Total Price

Office and Lobby Furniture     $137,996.52

Store Items     $11,016.85

Employees     $634,760.81

Equipment     $216,225.82

Total $1,000,000.00

Office and Lobby Furniture14%

Store Items1%

Employees63%

Equipment22%

Category Totals

Thanks for Watching!