The Silver Bear Lodge, located in the recently opened Crest Canyon area, has 12 two-bedroom units with underground parking, fully-equipped kitchens, laundry facilities and stone fireplaces. Silver Bear Lodge also has a common-area outdoor hot tub as well as an on-site store and on-site front desk service.
2.1 Company Ownership
Marty Snyderman and Luke Roth are co-owners of the Silver Bear Lodge.
2.2 Start-up Summary
Marty Snyderman and Luke Roth will each invest $100,000. They will also secure a mortgage to purchase the property for $250,000 and an SBA loan for $100,000.
| Start-up Funding |
| Start-up Expenses to Fund |
$185,400 |
| Start-up Assets to Fund |
$364,600 |
| Total Funding Required |
$550,000 |
|
|
| Non-cash Assets from Start-up |
$350,000 |
| Cash Requirements from Start-up |
$14,600 |
| Additional Cash Raised |
$0 |
| Cash Balance on Starting Date |
$14,600 |
| Total Assets |
$364,600 |
|
|
|
|
|
|
| Liabilities |
|
| Current Borrowing |
$0 |
| Long-term Liabilities |
$350,000 |
| Accounts Payable (Outstanding Bills) |
$0 |
| Other Current Liabilities (interest-free) |
$0 |
| Total Liabilities |
$350,000 |
|
|
| Capital |
|
|
|
| Planned Investment |
|
| Marty Snyderman |
$100,000 |
| Luke Roth |
$100,000 |
| Additional Investment Requirement |
$0 |
| Total Planned Investment |
$200,000 |
|
|
| Loss at Start-up (Start-up Expenses) |
($185,400) |
| Total Capital |
$14,600 |
|
|
|
|
| Total Capital and Liabilities |
$364,600 |
|
|
| Total Funding |
$550,000 |
| Start-up |
|
|
| Legal |
$5,000 |
| Stationery etc. |
$400 |
| Brochures |
$6,000 |
| Rental Shop Setup |
$50,000 |
| Property Downpayment |
$50,000 |
| Lodge Setup |
$20,000 |
| Store Setup |
$50,000 |
| Insurance |
$4,000 |
| Total Start-up Expenses |
$185,400 |
|
|
| Cash Required |
$14,600 |
| Other Current Assets |
$0 |
| Long-term Assets |
$350,000 |
| Total Assets |
$364,600 |
|
|
| Total Requirements |
$550,000 |
2.3 Company Locations and Facilities
The charm and solitude of Bear Valley's secluded mountain setting is found just 36 miles from the Richmond International Airport.