|
Economics of Paintball Field Operation
|
A.
|
Maximum capacity income per hour for one player:
|
$10.00 per 10 minute game
6 cycles per hour
$60.00 per player per hour
|
|
B.
|
Full operational capacity assuming 5 minutes between cycles (15 minutes per cycle; 4 cycles per hour)
|
$10.00 per player or $40.00 per hour
|
|
C.
|
Sixteen players operating at full operational capacity
|
$10.00 per player - $640.00 per hour
|
|
D.
|
Operating on a 12 hour day (12:00 p.m. to 12:00 a.m. gross)
|
At $640.00 per hour - $7,680.00 per day
|
|
E.
|
Gross yearly income at $10.00 per game
|
|
|
PRIME MONTHS
|
3 SUMMER MONTHS
|
4 OFF MONTHS
|
|
|
% of Full Operational Capacity
|
Day
|
Month* 25 Days
|
3 Month Total
|
Month
|
4 Months
|
7 Month Year Total
|
Net Profits Before Taxes
|
|
10%
|
$476.16
|
$11,904.00
|
$35,712.00
|
$2,976.00
|
$11,904.00
|
$47,616.00
|
$1,500.00
|
|
15%
|
753.30
|
18,832.50
|
56,496.00
|
4,708.00
|
18,832.00
|
71,424.00
|
17,000.00
|
|
20%
|
952.32
|
23,808.00
|
71,424.00
|
5,952.00
|
23,808.00
|
95,232.00
|
34,000.00
|
|
25%
|
1,190.40
|
29,760.00
|
89,280.00
|
7,440.00
|
29,760.00
|
119,040.00
|
42,000.00
|
|
30%
|
1,428.48
|
35,712.00
|
107,136.00
|
8,928.00
|
35,712.00
|
142,600.00
|
55,000.00
|
|
35%
|
1,666.56
|
41,664.00
|
124,992.00
|
10,416.00
|
41,664.00
|
166,656.00
|
65,000.00
|
*Note: Allows for 5 rain days per month
Pursuit Park Total Construction Cost
Approximations (Not a Quote)
Silver Field: 50'X100'
|
From Amusement Products
|
|
20 Gun Equipment Package
|
$21,400.00
|
|
Silver Field Net Package (No Top)
|
$6,000.00
|
|
Slide Collar and Winch Assemblies (2)
|
$2,390.00
|
|
Silver Field Bunker Package
|
$7,995.00
|
|
|
Equipment Total
|
$37,785.00
|
|
Construction Silver Field
|
|
Grading (Depends on Current Conditions)
|
$4,000.00
|
|
Poles (Steel)
|
$5,500.00
|
|
Six Light Poles (@ 1000 Watts Per Pole)
|
$ 6,000.00
|
|
Gravel
|
$3,500.00
|
|
Field Prep Material
|
$1,500.00
|
|
Labor (4 Men for Two Weeks)
|
$7,000.00
|
|
Paint Sales and Storage Building (10'X20')
|
$12,500.00
|
|
|
Construction Total
|
$40,000.00
|
|
|
Grand Total
|
$77,785.00
|
Gold Field: 75'X150'
|
From Amusement Products
|
|
20 Gun Package
|
$21,400.00
|
|
Gold Field Net Package (No Top)
|
$8,225.00
|
|
Slide Collar and Winch Assemblies (2)
|
$2,390.00
|
|
Bunkers for Gold Field
|
$9,990.00
|
|
|
Equipment Total
|
$42,005.00
|
|
Construction
|
|
Grading (Depends on the Existing Conditions)
|
$5,000.00
|
|
Poles (Steel)
|
$7,500.00
|
|
Eight Light Poles (@ 1000 Watts Per Pole)
|
$8,000.00
|
|
Gravel
|
$6,000.00
|
|
Field Prep Material
|
$3,000.00
|
|
Labor (4 Men for Two Weeks)
|
$12,500.00
|
|
Paint Storage and Sales Building
|
$12,500.00
|
|
|
Construction Total
|
$54,500.00
|
|
|
Grand Total
|
$96,505.00
|
Amusement Contractors will build the Silver size field on your site for $54,500 and the Gold size field for $67,500. This does not include the rough grade, the electrical work or the equipment supplied by Amusement Products.
|
