Proposed Project Health Club Fitness Centre
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

100 Customers per day


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Fitness Service

Infrastructure and Equipments Required

image Building
image Treadmill
image Bench Press
image Dumbbells

Employment Generation

  • 1 Gym Manager
  • 8 Gym Instructor
  • 6 Helper
  • 1 Head Trainee
  • 1 Guard
  • 1 Cleaner
  • 1 Receptionist
Won Land Leasehold Land (5500 sq. ft.) 00.00
Interior Cost 16.25
Fixed Assets 62.02
Miscellaneous fixed Assets 3.81
DG Set (15 KVA) 1.50
Escalation & Contingencies 3.87
Preliminary & Preoperative Expenses 6.47
Sub-total (A) 87.67
Total Working Capital Required (B) 2.00
Total Project Cost (A+B) 89.67
Amount
TERM LOAN 52.60
WORKING CAPITAL 1.00
TOTAL 53.60
Equity 36.07
Total Funds Required 89.67

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 122.40 132.60 142.80 153.00 163.20 173.40 183.60
Break Even Point 72% 67% 63% 59% 56% 53% 51%
DSCR including Principal Repayment 2.13 2.76 3.47 4.25 5.19 6.24 7.46

Power Rate per unit 8.5 Rs./unit
Interest Rate Assumed 8.50%
Repayment period 12 months moratorium and 7 years’ repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image