OWNER GOALS

PROFIT GOALS BY TYPE OF OWNERSHIP
NONE OF THESE PROJECTIONS ARE GUARANTEED. ALL INVESTMENTS ARE AT RISK OF PARTIAL AND/OR FULL LOSS.

EXAMPLE: Triball® USA

Competitive Properties

Limited Time Offer

INDIVIDUAL INVESTOR

Investment Minimum: $20,000

Valuation: $7.5M Pre-Money

Company Ownership = 0.26%

MONEY ON INVESTED CAPITAL: TARGET RATE

12.16 X

ESTIMATED COMBINED 12-YEAR EARNINGS

$243,270

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

NOT EVERY YEAR WILL SEE DISTRIBUTIONS.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

1 State Team Sale: $2,000,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $5,300

If 12 of 48 Teams Sold Investor's Income = $63,600

City Team Sale: $200,000

Example Estimated Single-Year Distribution %: 85%

Investor's Income By Percentage = $530

If 144 of 576 Teams Sold Investor's Income = $76,320

National Annual Tournament Yearly Profit: $1,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $3,975

If 6 Years of Tournament, Investor's Income = $23,850

National Annual League 1-Year Profit: $2,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $6,625

If 12 Years of League, Investor's Income = $79,500

GET INVOLVED

EXAMPLE: Triball® USA

Competitive Properties

Limited Time Offer

INDIVIDUAL ATHLETE INVESTOR SPC EXEMPTION

Investment Minimum: $5,000

Valuation: $7.5M Pre-Money

Company Ownership = 0.066%

MONEY ON INVESTED CAPITAL: TARGET RATE

12.16 X

ESTIMATED COMBINED 12-YEAR EARNINGS

$60,588

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

NOT EVERY YEAR WILL SEE DISTRIBUTIONS.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

1 State Team Sale: $2,000,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $1,320

If 12 of 48 Teams Sold Investor's Income = $15,840

City Team Sale: $200,000

Example Estimated Single-Year Distribution %: 85%

Investor's Income By Percentage = $132

If 144 of 576 Teams Sold Investor's Income = $19,008

National Annual Tournament Yearly Profit: $1,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $990

If 6 Years of Tournament, Investor's Income = $5,940

National Annual League 1-Year Profit: $2,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $1,650

If 12 Years of League, Investor's Income = $19,800

GET INVOLVED

EXAMPLE: Triball® USA

Competitive Properties

Limited Time Offer

GROUP/LLC INVESTORS

Investment Minimum: $40,000

Valuation: $7.5M Pre-Money

Company Ownership = 0.53%

MONEY ON INVESTED CAPITAL: TARGET RATE

12.16 X

ESTIMATED COMBINED 12-YEAR EARNINGS

$486,540

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

NOT EVERY YEAR WILL SEE DISTRIBUTIONS.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

1 State Team Sale: $2,000,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $10,600

If 12 of 48 Teams Sold Investor's Income = $127,200

City Team Sale: $200,000

Example Estimated Single-Year Distribution %: 85%

Investor's Income By Percentage = $1,059

If 144 of 576 Teams Sold Investor's Income = $152,640

National Annual Tournament Yearly Profit: $1,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $7,950

If 6 Years of Tournament, Investor's Income = $47,700

National Annual League 1-Year Profit: $2,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $13,250

If 12 Years of League, Investor's Income = $159,000

GET INVOLVED

EXAMPLE: Triball® USA

Competitive Properties

Limited Time Offer

ATHLETE GROUP/LLC INVESTOR SPC EXEMPTION

Investment Minimum: $10,000

Valuation: $7.5M Pre-Money

Company Ownership = 0.133%

MONEY ON INVESTED CAPITAL: TARGET RATE

12.16 X

ESTIMATED COMBINED 12-YEAR EARNINGS

$122,094

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

NOT EVERY YEAR WILL SEE DISTRIBUTIONS.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

1 State Team Sale: $2,000,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $2,660

If 12 of 48 Teams Sold Investor's Income = $31,920

City Team Sale: $200,000

Example Estimated Single-Year Distribution %: 85%

Investor's Income By Percentage = $266

If 144 of 576 Teams Sold Investor's Income = $38,304

National Annual Tournament Yearly Profit: $1,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $1,995

If 6 Years of Tournament, Investor's Income = $11,970

National Annual League 1-Year Profit: $2,500,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $3,325

If 12 Years of League, Investor's Income = $39,900

GET INVOLVED

EXAMPLE: 12 Team Investment Bundle - N.E. State Triball® Teams

INVESTOR

Bundle Investment Minimum: $60,000

Per Each Team Value: $5,000

Company Ownership = 3% Per Each Team

12 State Team Bundles Available: 4

MONEY ON INVESTED CAPITAL: TARGET RATE

8.51 X

ESTIMATED 12-YEAR EARNINGS GOAL

$510,480

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK.

NOT EVERY YEAR WILL SEE DISTRIBUTIONS. PROJECTIONS INCOMPLETE.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

1 State Team Sale: $2,000,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $45,000

If 6 of 12 Teams Sold Investor's Income = $270,000

National Annual Tournament 1-Year Profit: $350,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $7,875

If 12 Years of Tournament, Investor's Income = $94,500

National Annual League 1-Year Profit: $2,500,000

Example Estimated Single-Year Distribution %: 75%

12 Teams of 36-Team League = $625,000

Investor's Income By Percentage = $18,750

If 6 Years of League, Investor's Income = $112,500

1 Team Annual Sponsorship Profit: $5,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $375

If Across 12 Teams, Investor's Income = $4,500

If 6 Years, Investor's Income = $27,000

1 Team Annual Merchandise Profit: $4,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $90

If Across 12 Teams, Investor's Income = $1,080

If 6 Years, Investor's Income = $6,480

GET INVOLVED

EXAMPLE: 12 Team Investment Bundle - Florida City Triball® Teams

Screen Shot 2024-01-01 at 11.18.32 PM.png

INVESTOR

Bundle Investment Minimum: $60,000

Per Each Team Value: $5,000

Company Ownership = 10% Per Each Team

12 City Team Bundles Available: 48

MONEY ON INVESTED CAPITAL: TARGET RATE

5.52 X

ESTIMATED 12-YEAR EARNINGS GOAL

$331,416

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK.

NOT EVERY YEAR WILL SEE DISTRIBUTIONS. PROJECTIONS INCOMPLETE.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

1 State Team Sale: $200,000

Example Estimated Single-Year Distribution %: 85%

Investor's Income By Percentage = $17,000

If 6 of 12 Teams Sold Investor's Income = $102,000

State Annual Tournament 1-Year Profit: $95,000

Example Estimated Single-Year Distribution %: 65%

Investor's Income By Percentage = $6,168

If 12 Years of Tournament, Investor's Income = $74,016

State Annual League 1-Year Profit: $350,000

Example Estimated Single-Year Distribution %: 65%

12-Team League = $227,500

Investor's Income By Percentage = $22,750

If 6 Years of League, Investor's Income = $136,500

1 Team Annual Sponsorship Profit: $2,500

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $187.5

If Across 12 Teams, Investor's Income = $2,250

If 6 Years, Investor's Income = $13,500

1 Team Annual Merchandise Profit: $1,000

Example Estimated Single-Year Distribution %: 75%

Investor's Income By Percentage = $75

If Across 12 Teams, Investor's Income = $900

If 6 Years, Investor's Income = $5,400

GET INVOLVED

EXAMPLE: U.S. Triball®

Championship Annual Tournament

INDIVIDUAL INVESTOR

Investment Minimum: $6,111

Company Ownership = 0.33%

MONEY ON INVESTED CAPITAL: TARGET RATE

9.29 X

ESTIMATED COMBINED 12-YEAR EARNINGS

$170,398

EXAMPLE POSSIBLE EARNINGS FROM

ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

NOT EVERY YEAR WILL SEE DISTRIBUTIONS.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

All Teams 12-Year Competition Fees: $462,899

12-Year Events Revenue: $56,141,356

12-Year Merchandise Revenue: $ 3,761,775

12-Year Shared Teams Revenue: $22,641,600

12-Year Media Revenue: $1,011,166

GET INVOLVED

EXAMPLE: Any State Triball® Championship Annual Tournament

INDIVIDUAL INVESTOR

Investment Minimum: $7,500

Company Ownership = 1%

MONEY ON INVESTED CAPITAL: TARGET RATE

3.73 X

ESTIMATED COMBINED 12-YEAR EARNINGS

$27,945

EXAMPLE POSSIBLE EARNINGS FROM

ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

NOT EVERY YEAR WILL SEE DISTRIBUTIONS.

ANNUAL DISTRIBUTION PERCENTAGE DETERMINED BY THE COMPANY WHILE

THE REMAINING PERCENTAGE WILL BE ALLOCATED TOWARD OPERATIONS.

All Teams 12-Year Competition Fees: $144,000

12-Year Events Revenue: $1,750,000

12-Year Merchandise Revenue: $432,000

12-Year Shared Teams Revenue: $1,200,000

12-Year Media Revenue: $200,000

GET INVOLVED

EXAMPLE: U.S. Triball®

League Investment

INDIVIDUAL INVESTOR

Investment Minimum: $15,000

Company Ownership = 0.75%

MONEY ON INVESTED CAPITAL: TARGET RATE

8.85 X

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

All Teams 6-Year Competition Fees: $900,000

6-Year Events Revenue: $15,000,000

6-Year Merchandise Revenue: $1,500,000

6-Year Shared Teams Revenue: $3,200,000

6-Year Media Revenue: $3,000,000

GET INVOLVED

EXAMPLE: State Triball®

League Investment

INDIVIDUAL INVESTOR

Investment Minimum: $5,000

Company Ownership = 1%

MONEY ON INVESTED CAPITAL: TARGET RATE

5.13 X

EXAMPLE POSSIBLE EARNINGS

FROM ESTIMATED 12-YEAR REVENUE PROJECTIONS

NONE OF THESE FIGURES ARE GUARANTEED, ALL INVESTMENTS ARE A RISK

All Teams 6-Year Competition Fees: $120,000

6-Year Events Revenue: $2,000,000

6-Year Merchandise Revenue: $150,000

6-Year Shared Teams Revenue: $450,000

6-Year Media Revenue: $300,000

GET INVOLVED

OWNER GOALS

PROFIT GOALS BY TYPE OF OWNERSHIP NONE OF THESE PROJECTIONS ARE GUARANTEED. ALL INVESTMENTS ARE AT RISK OF PARTIAL AND/OR FULL LOSS.

PROFIT GOALS BY TYPE OF OWNERSHIP
NONE OF THESE PROJECTIONS ARE GUARANTEED. ALL INVESTMENTS ARE AT RISK OF PARTIAL AND/OR FULL LOSS.