this is a way to earn the money .................... simplest way if u can place two person of given amt of money............... & u have to follow up the two person in ur downline ...................... if u want to earn then this is the simplest way to earn the money,........... join dmpl
MY FRIENDS DO YOU WANT TO EARN DAILY RS.10000/-(TEN THOUSAND) PER DAY..........................DAILY PAYMENT BY ECS IN YOUR ACCOUNT.........
THEN JOIN DECISION MERCANTILE PVT LTD PUNA BASED COMPANY AND STARTS WORK ALL OVER INDIA........HURRY UP FOR JOINING CALL ME ON 09824611404....
09687135118.....
www.decisionmpl.net
http://www.slideshare.net/kavanbhatt/dmpl-2
this is a way to earn the money .................... simplest way if u can place two person of given amt of money............... & u have to follow up the two person in ur downline ...................... if u want to earn then this is the simplest way to earn the money,........... join dmpl
MY FRIENDS DO YOU WANT TO EARN DAILY RS.10000/-(TEN THOUSAND) PER DAY..........................DAILY PAYMENT BY ECS IN YOUR ACCOUNT.........
THEN JOIN DECISION MERCANTILE PVT LTD PUNA BASED COMPANY AND STARTS WORK ALL OVER INDIA........HURRY UP FOR JOINING CALL ME ON 09824611404....
09687135118.....
www.decisionmpl.net
http://www.slideshare.net/kavanbhatt/dmpl-2
Premium MEAN Stack Development Solutions for Modern BusinessesSynapseIndia
ย
Stay ahead of the curve with our premium MEAN Stack Development Solutions. Our expert developers utilize MongoDB, Express.js, AngularJS, and Node.js to create modern and responsive web applications. Trust us for cutting-edge solutions that drive your business growth and success.
Know more: https://www.synapseindia.com/technology/mean-stack-development-company.html
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesHolger Mueller
ย
Holger Mueller of Constellation Research shares his key takeaways from SAP's Sapphire confernece, held in Orlando, June 3rd till 5th 2024, in the Orange Convention Center.
The world of search engine optimization (SEO) is buzzing with discussions after Google confirmed that around 2,500 leaked internal documents related to its Search feature are indeed authentic. The revelation has sparked significant concerns within the SEO community. The leaked documents were initially reported by SEO experts Rand Fishkin and Mike King, igniting widespread analysis and discourse. For More Info:- https://news.arihantwebtech.com/search-disrupted-googles-leaked-documents-rock-the-seo-world/
Discover the innovative and creative projects that highlight my journey throu...dylandmeas
ย
Discover the innovative and creative projects that highlight my journey throughย Full Sail University. Below, youโll find a collection of my work showcasing my skills and expertise in digital marketing, event planning, and media production.
An introduction to the cryptocurrency investment platform Binance Savings.Any kyc Account
ย
Learn how to use Binance Savings to expand your bitcoin holdings. Discover how to maximize your earnings on one of the most reliable cryptocurrency exchange platforms, as well as how to earn interest on your cryptocurrency holdings and the various savings choices available.
Putting the SPARK into Virtual Training.pptxCynthia Clay
ย
This 60-minute webinar, sponsored by Adobe, was delivered for the Training Mag Network. It explored the five elements of SPARK: Storytelling, Purpose, Action, Relationships, and Kudos. Knowing how to tell a well-structured story is key to building long-term memory. Stating a clear purpose that doesn't take away from the discovery learning process is critical. Ensuring that people move from theory to practical application is imperative. Creating strong social learning is the key to commitment and engagement. Validating and affirming participants' comments is the way to create a positive learning environment.
"๐ฉ๐ฌ๐ฎ๐ผ๐ต ๐พ๐ฐ๐ป๐ฏ ๐ป๐ฑ ๐ฐ๐บ ๐ฏ๐จ๐ณ๐ญ ๐ซ๐ถ๐ต๐ฌ"
๐๐ ๐๐จ๐ฆ๐ฌ (๐๐ ๐๐จ๐ฆ๐ฆ๐ฎ๐ง๐ข๐๐๐ญ๐ข๐จ๐ง๐ฌ) is a professional event agency that includes experts in the event-organizing market in Vietnam, Korea, and ASEAN countries. We provide unlimited types of events from Music concerts, Fan meetings, and Culture festivals to Corporate events, Internal company events, Golf tournaments, MICE events, and Exhibitions.
๐๐ ๐๐จ๐ฆ๐ฌ provides unlimited package services including such as Event organizing, Event planning, Event production, Manpower, PR marketing, Design 2D/3D, VIP protocols, Interpreter agency, etc.
Sports events - Golf competitions/billiards competitions/company sports events: dynamic and challenging
โญ ๐ ๐๐๐ญ๐ฎ๐ซ๐๐ ๐ฉ๐ซ๐จ๐ฃ๐๐๐ญ๐ฌ:
โข 2024 BAEKHYUN [Lonsdaleite] IN HO CHI MINH
โข SUPER JUNIOR-L.S.S. THE SHOW : Th3ee Guys in HO CHI MINH
โขFreenBecky 1st Fan Meeting in Vietnam
โขCHILDREN ART EXHIBITION 2024: BEYOND BARRIERS
โข WOW K-Music Festival 2023
โข Winner [CROSS] Tour in HCM
โข Super Show 9 in HCM with Super Junior
โข HCMC - Gyeongsangbuk-do Culture and Tourism Festival
โข Korean Vietnam Partnership - Fair with LG
โข Korean President visits Samsung Electronics R&D Center
โข Vietnam Food Expo with Lotte Wellfood
"๐๐ฏ๐๐ซ๐ฒ ๐๐ฏ๐๐ง๐ญ ๐ข๐ฌ ๐ ๐ฌ๐ญ๐จ๐ซ๐ฒ, ๐ ๐ฌ๐ฉ๐๐๐ข๐๐ฅ ๐ฃ๐จ๐ฎ๐ซ๐ง๐๐ฒ. ๐๐ ๐๐ฅ๐ฐ๐๐ฒ๐ฌ ๐๐๐ฅ๐ข๐๐ฏ๐ ๐ญ๐ก๐๐ญ ๐ฌ๐ก๐จ๐ซ๐ญ๐ฅ๐ฒ ๐ฒ๐จ๐ฎ ๐ฐ๐ข๐ฅ๐ฅ ๐๐ ๐ ๐ฉ๐๐ซ๐ญ ๐จ๐ ๐จ๐ฎ๐ซ ๐ฌ๐ญ๐จ๐ซ๐ข๐๐ฌ."
Cracking the Workplace Discipline Code Main.pptxWorkforce Group
ย
Cultivating and maintaining discipline within teams is a critical differentiator for successful organisations.
Forward-thinking leaders and business managers understand the impact that discipline has on organisational success. A disciplined workforce operates with clarity, focus, and a shared understanding of expectations, ultimately driving better results, optimising productivity, and facilitating seamless collaboration.
Although discipline is not a one-size-fits-all approach, it can help create a work environment that encourages personal growth and accountability rather than solely relying on punitive measures.
In this deck, you will learn the significance of workplace discipline for organisational success. Youโll also learn
โข Four (4) workplace discipline methods you should consider
โข The best and most practical approach to implementing workplace discipline.
โข Three (3) key tips to maintain a disciplined workplace.
[Note: This is a partial preview. To download this presentation, visit:
https://www.oeconsulting.com.sg/training-presentations]
Sustainability has become an increasingly critical topic as the world recognizes the need to protect our planet and its resources for future generations. Sustainability means meeting our current needs without compromising the ability of future generations to meet theirs. It involves long-term planning and consideration of the consequences of our actions. The goal is to create strategies that ensure the long-term viability of People, Planet, and Profit.
Leading companies such as Nike, Toyota, and Siemens are prioritizing sustainable innovation in their business models, setting an example for others to follow. In this Sustainability training presentation, you will learn key concepts, principles, and practices of sustainability applicable across industries. This training aims to create awareness and educate employees, senior executives, consultants, and other key stakeholders, including investors, policymakers, and supply chain partners, on the importance and implementation of sustainability.
LEARNING OBJECTIVES
1. Develop a comprehensive understanding of the fundamental principles and concepts that form the foundation of sustainability within corporate environments.
2. Explore the sustainability implementation model, focusing on effective measures and reporting strategies to track and communicate sustainability efforts.
3. Identify and define best practices and critical success factors essential for achieving sustainability goals within organizations.
CONTENTS
1. Introduction and Key Concepts of Sustainability
2. Principles and Practices of Sustainability
3. Measures and Reporting in Sustainability
4. Sustainability Implementation & Best Practices
To download the complete presentation, visit: https://www.oeconsulting.com.sg/training-presentations
Personal Brand Statement:
As an Army veteran dedicated to lifelong learning, I bring a disciplined, strategic mindset to my pursuits. I am constantly expanding my knowledge to innovate and lead effectively. My journey is driven by a commitment to excellence, and to make a meaningful impact in the world.
Buy Verified PayPal Account | Buy Google 5 Star Reviewsusawebmarket
ย
Buy Verified PayPal Account
Looking to buy verified PayPal accounts? Discover 7 expert tips for safely purchasing a verified PayPal account in 2024. Ensure security and reliability for your transactions.
PayPal Services Features-
๐ข Email Access
๐ข Bank Added
๐ข Card Verified
๐ข Full SSN Provided
๐ข Phone Number Access
๐ข Driving License Copy
๐ข Fasted Delivery
Client Satisfaction is Our First priority. Our services is very appropriate to buy. We assume that the first-rate way to purchase our offerings is to order on the website. If you have any worry in our cooperation usually You can order us on Skype or Telegram.
24/7 Hours Reply/Please Contact
usawebmarketEmail: support@usawebmarket.com
Skype: usawebmarket
Telegram: @usawebmarket
WhatsApp: +1โช(218) 203-5951โฌ
USA WEB MARKET is the Best Verified PayPal, Payoneer, Cash App, Skrill, Neteller, Stripe Account and SEO, SMM Service provider.100%Satisfection granted.100% replacement Granted.
1. 2011
BUSINESS PLAN-HEALTH CLUB
FACULTY IN CHARGE: PREPARED BY:
DILIP SINGH,
Ms. RAJANI JAIN KUMAR SARVESH &
RAJEEV SHARAN
DFT (AP-06)
2. BUSINESS PLAN-HEALTH CLUB 2011
Table of Contents
S. No Topic Page No.
1 Executive Summary 3
2 Company Summary 5
3 Services 8
4 Market Analysis 9
5 Strategy and Implementation 12
6 Management Summary 14
7 Financial Plan 15
8 Appendix
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 2
3. BUSINESS PLAN-HEALTH CLUB 2011
Executive Summary
Trance (TC) is a socially and environmentally conscious health club that is concerned not
only with physical beauty but also with mental well being. It is a health club with
environmental and social concerns that sets it apart from other clubs; all products used are
plant safe and cruelty free. We at TC feel that pampering our clients' leads to the health and
well being of the greater society, therefore, we address the special health concerns of our
clients with exercise, yoga, and meditation.
The goals of our company are to be profitable and build a product line through name
recognition. It is the immediate goal to launch an additional product line into the beauty
market, while the long-term goal is to go public with several health club facilities and an
active product line.
HIGHLIGHTS
25000000
20000000
15000000
10000000 SALES
Gross Margin
5000000 NET PROFIT
0
1 2 3
-5000000
-10000000
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 3
4. BUSINESS PLAN-HEALTH CLUB 2011
1.1 Keys to Success
๏ท Create an environment for people to feel good about themselves, both physically and
mentally.
๏ท Provide services for those seeking natural means to strengthen and heal their bodies due to
injury or illness.
๏ท Provide services for the needs of women in shelters and those struggling financially.
๏ท Provide special activities for various holidays.
1.2 Objectives
๏ท Break even by the end of year two.
๏ท Have an increase in new clients quarterly.
๏ท Have the company's work in the community covered in the local media.
๏ท Ability to increase the percentage of profits donated to charities.
1.3 Mission
The goal of our company is to enhance the lives of men and women by providing an atmosphere that
aids the body with relaxation techniques and health conscious alternatives.
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 4
5. BUSINESS PLAN-HEALTH CLUB 2011
Company Summary
Trance has been a dream for the founders; it was essential for a salon/health club/spa to
nurture mind, body, and spirit. This combination is hard to come by in HSR Layout, and so
the three founders decided to create the Trance health club and sought the backing of three
angel investors.
TC is located in the HSR Layout, Bangalore, and provides a magical setting for the soothing
building. It is in the heart of our target market.
2.1 Start-up Summary
The table that follows details projected starting costs.
START-UP EXPENSES
200000 175000
180000
160000
140000 115000
120000
100000 90000
80000
60000 50000 50000
40000
20000 10000 10000
0
START UP ASSETS
12000000
10000000
10000000
8000000
6000000
4000000
2000000 1500000
100000
0
Cash Required Start-up Inventory Other Current Assets
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 5
6. BUSINESS PLAN-HEALTH CLUB 2011
START-UP REQUIREMENTS
Legal 50000
Stationery 10000
Brochures 50000
Insurance 10000
Rent 90000
Expensed Equipments 175000
Other 115000
Total Start-up Expenses 500000
START-UP ASSETS
Cash Required 10000000
Start-up Inventory 100000
Other Current Assets 1500000
Total Assets 11600000
Total Requirements 12100000
START-UP FUNDING
12100000
12100000
12000000
11900000
11600000
11800000
11500000
11700000
11600000
11500000
11400000
11300000
11200000
Total Capital Total Capital & Total Funding
Liabilities
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 6
7. BUSINESS PLAN-HEALTH CLUB 2011
START-UP FUNDING
Start-up expenses to fund 500000
Start-up assets to fund 11600000
Total Funding Required 12100000
ASSETS
Non-cash assets from start-up 1600000
Cash requirements from start-up 10000000
Additional cash raised 0
Cash balance on starting-date 10000000
Total Assets 11600000
LIABILITIES AND CAPITAL
Liabilities
Current Borrowing 0
Long Term Liabilities 0
Accounts payable (outstanding Bills) 100000
Other Current Liabilities (interest-
free) 0
Total Liabilities 100000
Capital
Planned Investment
INVESTOR 1 4000000
INVESTOR 2 4000000
INVESTOR 3 4000000
Additional investment required 0
Total Planned Investment 12000000
Loss at start-up (start-up Expenses) -500000
Total Capital 11500000
Total Capital & Liabilities 11600000
Total Funding 12100000
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 7
8. BUSINESS PLAN-HEALTH CLUB 2011
Services
Trance is a combination salon, spa, and health club. We specialize in improving the mind,
body, and soul. Each part of the club offers different services: haircuts, color, and styling in
the salon, full-body pampering in the spa, and fitness classes in the health club. Each of these
services is designed to nurture one's complete self, and, in turn, improve self image.
Future services include a product line that is pure and natural: no animal testing, and the use
of only organic ingredients. Another goal for the future is making our kitchen available for
rent by start-up restaurants hoping to introduce their food to our clientele. Ideally, TC would
like to create similar clubs in other cities as well.
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 8
9. BUSINESS PLAN-HEALTH CLUB 2011
Market Analysis Summary
The initial market for TC is Bangalore, Karnataka. With its growing population of moderate
to high income professionals, Bangalore provides an ideal market. It is also one of the fastest
growing areas in the country, with a continually expanding consumer base. Another
advantage to the HSR Layout market is the high level of travel to the area, especially among
professionals. This also increases our possible consumer base.
TC aims to provide health and spa services to those seeking physical and mental well being.
Women between the ages of 18 and 70 are the vast market, with an emphasis on professional
women in their mid twenties through their mid fifties. Also, women battling or recovering
from a serious injury or illness are another specific target market. For men, professionals
concerned about their appearance are our main market. They are often in their late twenties
through their mid forties. We target anyone who is searching for a natural method to heal
body and soul, regardless of age or income.
4.1 Market Segmentation
Our market segmentation is specific to two target groups. Our first target market is the
corporate workers of Seattle. We have chosen these people, ranging from early twenties to
mid forties, because they are in stressful jobs and could use relaxation and exercise. They
also have the financial opportunity to regularly treat themselves to a facial or massage. Often
in the working world it is necessary to look healthy and fit, therefore, we offer exercise
facilities to keep people fit and happy.
The second group we target is people either recovering from an injury or people who have a
condition which needs special attention. We wanted to create a safe environment where
people feel comfortable and get the attention they need without feeling ostracized or sick. We
offer special classes, massage, and homeopathic opportunities for people with specific needs.
The chart and table below outline the target markets we have chosen; however, for
simplicity's sake, we break our market into two segments: Women and Other. We firmly
believe that women would take advantage of our services more often than men would.
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 9
10. BUSINESS PLAN-HEALTH CLUB 2011
POTENTIAL GROWTH IN 10
CUSTOMERS YEARS YEAR 2001 YEAR 2011 CAGR
Women 48.18 27,00,000 40,00,000 4.82%
Men 49.18 30,00,000 44,75,500 4.92%
Total 48.69% 57,00,000 84,75,500 4.87%
50,00,000
45,00,000
40,00,000
35,00,000
30,00,000
25,00,000 Women
20,00,000 Men
15,00,000
10,00,000
5,00,000
0
YEAR 2001 YEAR 2011
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 10
11. BUSINESS PLAN-HEALTH CLUB 2011
4.2 Target Market Segment Strategy
We have designed several ways to receive positive attention and publicity for our first year.
We plan to open on Plan to open on Valentineโs Day
๏ Offering people a tour of the facilities, facials, manicures, and brunch.
๏ People will be allowed to purchase tickets for Rs 500 each and will be offered
special benefits and packages.
To continue customer awareness, we have created a monthly newsletter, highlighting
monthly specials and other events that are important to the company.
4.3 Market Needs
Our market's needs are simple: people want to look and feel good. We aim to please people
who want this. It has been determined that our target markets are also interested in social
issues such as the environment and community. These ideals provide TC with a competitive
edge because we are committed not only to the needs of the community, but its concerns as
well.
4.3.1 Competition
Our indirect competition includes salons, health clubs, and spas in the Seattle area. Because
TC is a full-service salon, there is no direct competition.
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 11
12. BUSINESS PLAN-HEALTH CLUB 2011
Strategy and Implementation Summary
The Trance name will became familiar to the Bangalore community on different levels and
by various methods. Interacting and volunteering with local hospitals and survivor support
groups makes the health and homeopathic healing area known. Community outreach to
women's shelters and special days at the salon and spa help women nurture their spirit to help
them become more productive. Advertising in local magazines and newspapers helps get TC
to the mass public. Initial corporate discounts provide for a demand on the salon as early as
the grand opening, and mailings and newsletters keep our client base in touch.
All these promotional methods mesh together to form a sturdy advertising base for the
company to grow on.
5.1 Competitive Edge
Our competitive edge is that we offer a relaxing atmosphere that can refresh the mind, body,
and soul. Offering special classes for those with serious health concerns sets us apart, as does
the availability of all services under one roof.
5.2 Sales Strategy
Our revenue is earned in several ways. First, with memberships in which there is a monthly
charge that provides discounts on services; full price is charged to non-members for services.
Our main goal is to foster relationships with clients and keep them through quality of service
and products. The second method of sales will be encouraged through repeat business and
word-of-mouth advertising.
5.2.1 Sales Forecast
The Sales Forecast is in monthly detail in the chart, and the summary follows in the table.
SALES MONTHLY
900000
800000
700000
600000
500000 Other
400000 Spa
300000 Exercise/Therapy
200000 Salon
100000
0
1 2 3 4 5 6 7 8 9 10 11 12
MONTHS
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 12
13. BUSINESS PLAN-HEALTH CLUB 2011
SALES FORECAST
YEAR 1 YEAR 2 YEAR 3
UNIT SALES
SALON 3275 6500 9000
EXERCISE/THERAPY 14755 18000 22000
SPA 2425 3500 4300
OTHER 600 800 1000
TOTAL UNIT SALES 21055 28800 36300
UNIT PRICES
SALON 1100 1140 1200
EXERCISE/THERAPY 170 180 180
SPA 900 900 900
OTHER 200 240 300
SALES
SALON 3614500 7410000 10800000
EXERCISE/THERAPY 2508360 3240000 3960000
SPA 2182500 3150000 3870000
OTHER 120000 192000 300000
TOTAL SALES 8425360 13992000 18930000
DIRECT UNIT COST
SALON 20 20 20
EXERCISE/THERAPY 0 0 0
SPA 20 20 20
OTHER 60 60 60
DIRECT COST OF SALES
SALON 65500 130000 180000
EXERCISE/THERAPY 0 0 0
SPA 48500 70000 86000
OTHER 36000 48000 60000
SUBTOTAL DIRECT COST OF SALES 150000 248000 326000
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 13
14. BUSINESS PLAN-HEALTH CLUB 2011
Management Summary
Trance's location in HSR Layout will be staffed according to department.
๏ The salon
๏ Three full-time stylists
๏ The spa
๏ two full-time beauty technician and
๏ Masseur.
๏ The health department
๏ Three part-time instructors working on rotating shifts.
Management will have four managers & four assistant managers respectively each with
specific areas of expertise: financials, publicity, human resources, and ongoing development.
6.1 Personnel Plan
The Personnel Plan follows. Details are in the appendix.
PERSONNEL PLAN
YEAR 1 YEAR 2 YEAR 3
Management 4800000 5500000 6500000
Salon 614400 620000 640000
Spa 614400 620000 640000
Health 691200 720000 720000
Total People 17 17 17
Total Payroll 6720000 7440000 8500000
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 14
15. BUSINESS PLAN-HEALTH CLUB 2011
Financial Plan
The plan for Trances' financial future is steady growth. With a foundation of start-up
investment from angel investors, TC has a solid cash base from which to establish itself and
build name recognition. The eventual goal is to go public with a product line and locations
around the country. The company will break-even shortly after the second year, making
the location self supporting.
Leasing the location with the option to purchase the property is ideal for the company. The
equipment, including exercise equipment, was purchased with start-up funds, leaving TC
with little monthly costs beyond rent, utilities, and payroll. TC has a small staff of service
providers whose payroll is subsidized by tips from clients. The managers are paid modestly,
with their pay tied to the success of the company.
7.1 Important Assumptions
The main assumptions are the continued market need and the ability to deliver. We have
included financial assumptions below.
GENERAL ASSUMPTIONS
YEAR 1 YEAR 2 YEAR 3
Plan Month 1 2 3
Current Interest Rate 8.00% 8.00% 8.00%
Long-term Interest Rate 7.25% 7.25% 7.25%
Tax Rate 25.42% 25.00% 25.42%
7.2 Key Financial Indicators
Key to the financial success of TC is continued annual growth. While there are times of the
year, especially holidays, where sales are expected to raise substantially, annual growth
is imperative. The direct costs of providing our services is small, so increasing the number of
clients receiving services will aid the bottom line. The inventory remains steady
at approximately two months in stock.
20000000
18000000
16000000
14000000
12000000 Gross Margin
10000000
8000000
TOTAL OPERATING
6000000
EXPENSES
4000000
2000000
0
1 2 3
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 15
16. BUSINESS PLAN-HEALTH CLUB 2011
7.3 Break-even Analysis
The Break-even Analysis in this plan makes many assumptions to achieve an estimate.
Almost all cost in the operations will remain fixed. Salary for employees, lease, and utility
costs are all considered as fixed costs.
BREAK EVEN ANALYSIS
20000000
18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
YEAR 1 YEAR 2 YEAR 3
TOTAL OPERATING
EXPENSES 12494400 13660000 15085000
Gross Margin 8263360 13744000 18604000
BREAK-EVEN ANALYSIS
Monthly Units Break-even 2,653
Monthly Revenue Break-even 1060100
ASSUMPTIONS:
Average Per-Unit Revenue 399.6
Average Per-Unit Variable Cost 7.2
Estimated Monthly Fixed Cost 1041200
7.4 Projected Profit and Loss
We expect to return increasing profits over the next three years.
NET PROFIT MONTHLY
0
1 2 3 4 5 6 7 8 9 10 11
-100000
-200000
-300000
-400000
-500000
-600000
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 16
18. BUSINESS PLAN-HEALTH CLUB 2011
PRO FORMA PROFIT AND LOSS
YEAR 1 YEAR 2 YEAR 3
SALES 8413360 13992000 18930000
Direct Cost of Sales 150000 248000 326000
Total Cost of Sales 150000 248000 326000
Gross Margin 8263360 13744000 18604000
Gross Margin % 98.22% 98.23% 98.28%
EXPENSES
Payroll 6720000 7440000 8500000
Sales and Marketing and Other 1970400 2140000 2240000
Expenses
Depreciation 0 0 0
Leased Equipment 0 0 0
Utilities 804000 900000 900000
Insurance 240000 240000 240000
Rent 1080000 1080000 1080000
Payroll Taxes 1680000 1860000 2125000
TOTAL OPERATING 12494400 13660000 15085000
EXPENSES
Profit Before Interest and Taxes -4231060 84000 3519000
EBITDA -4231060 84000 3519000
Interest Expense 0 0 0
Taxes Incurred 0 21000 894420
NET PROFIT -4231040 63000 2624580
Net Profit/Sales -50.29% 0.45% 13.86%
7.5 Projected Cash Flow
The following chart and table show the cash flow for Trance.
CASH FLOW MONTHLY
10000000
8000000
6000000
NET CASH FLOW
4000000
Cash Balance
2000000
0
1 2 3 4 5 6 7 8 9 10 11 12
-2000000
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 18
19. BUSINESS PLAN-HEALTH CLUB 2011
PROFORMA CASH FLOW
YEAR 1 YEAR 2 YEAR 3
CASH RECEIVED
Cash from Operations
Cash Sales 8413360 13992000 18930000
Subtotal Cash from Operations 8413360 13992000 18930000
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0 0 0
New Current Borrowing 0 0 0
New Other Liabilities (interest-free) 0 0 0
New Long-term Liabilities 0 0 0
Sales of Other Current Assets 0 0 0
Sales of Long-term Assets 0 0 0
New Investment Received 0 0 0
Subtotal Cash Received 8413360 13992000 18930000
EXPENDITURES YEAR 1 YEAR 2 YEAR 3
Expenditures from Operations
Cash Spending 6720000 7440000 8500000
Bill Payments 5452700 6475340 7713140
Subtotal Spent on Operations 12172700 13915340 16213140
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out 0 0 0
Principal Repayment of Current 0 0 0
Borrowing
Other Liabilities Principal 0 0 0
Repayment
Long-term Liabilities Principal 0 0 0
Repayment
Purchase Other Current Assets 0 0 0
Purchase Long-term Assets 0 0 0
Dividends 0 0 0
Subtotal Cash Spent 12172700 13915340 16213140
NET CASH FLOW -3759360 76660 2716860
Cash Balance 6240660 6317300 9034160
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 19
20. BUSINESS PLAN-HEALTH CLUB 2011
7.6 Projected Balance Sheet
The following table shows the projected Balance sheet.
PRO FORMA BALANCE SHEET
YEAR 1 YEAR 2 YEAR 3
ASSETS
Current Assets
Cash 6240660 6317300 9034160
Inventory 30000 49600 65200
Other Current Assets 1500000 1500000 1500000
Total Current Assets 7770660 7866900 10599360
Long-term Assets
Long-term Assets 0 0 0
Accumulated Depreciation 0 0 0
Total Long-term Assets 0 0 0
Total Assets 7770660 7866900 10599360
LIABILITIES AND CAPITAL YEAR 1 YEAR 2 YEAR 3
Current Liabilities
Accounts Payable 501700 534960 642820
Current Borrowing 0 0 0
Other Current Liabilities 0 0 0
Subtotal Current Liabilities 501700 534960 642820
Long-term Liabilities 0 0 0
Total Liabilities 501700 534960 642820
Paid-in Capital 12000000 12000000 12000000
Retained Earnings -500000 -4731060 -4668060
Earnings -4231060 63000 2624580
Total Capital 7268960 7331960 9956540
Total Liabilities and Capital 7770660 7866900 10599360
Net Worth 7268960 7331960 9956540
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 20
21. BUSINESS PLAN-HEALTH CLUB 2011
7.7 Business Ratios
YEAR 1 YEAR 2 YEAR 3
Sales Growth 0.00% 66.31% 35.29%
PERCENT OF TOTAL ASSETS
Inventory 0.39% 0.63% 0.62%
Other Current Assets 19.30% 19.07% 14.15%
Total Current Assets 100.00% 100.00% 100.00%
Long-term Assets 0.00% 0.00% 0.00%
Total Assets 100.00% 100.00% 100.00%
Current Liabilities 6.46% 6.80% 6.06%
Long-term Liabilities 0.00% 0.00% 0.00%
Total Liabilities 6.46% 6.80% 6.06%
Net Worth 93.54% 93.20% 93.94%
PERCENT OF SALES
Sales 100.00% 100.00% 100.00%
Gross Margin 98.22% 98.23% 98.28%
Selling, General & Administrative 148.51% 97.78% 84.34%
Expenses
Advertising Expenses 18.54% 11.44% 8.45%
Profit Before Interest and Taxes -50.29% 0.60% 18.59%
MAIN RATIOS
Current 15.49 14.71 16.49
Quick 15.43 14.61 16.39
Total Debt to Total Assets 6.46% 6.80% 6.06%
Pre-tax Return on Net Worth -58.21% 1.15% 35.34%
Pre-tax Return on Assets -54.45% 1.07% 33.20%
ADDITIONAL RATIOS YEAR 1 YEAR 2 YEAR 3
Net Profit Margin -50.29% 0.45% 13.86%
Return on Equity -58.21% 0.86% 26.36%
ACTIVITY RATIOS
Inventory Turnover 3.53 6.23 5.68
Accounts Payable Turnover 11.67 12.17 12.17
Payment Days 28 29 27
Total Asset Turnover 1.08 1.78 1.79
DEBT RATIOS
Debt to Net Worth 0.07 0.07 0.06
Current Liab. to Liab. 1 1 1
LIQUIDITY RATIOS
Net Working Capital 7268960 7331960 9956540
Interest Coverage 0 0 0
ADDITIONAL RATIOS
Assets to Sales 0.92 0.56 0.56
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 21
22. BUSINESS PLAN-HEALTH CLUB 2011
Current Debt/Total Assets 6% 7% 6%
Acid Test 15.43 14.61 16.39
Sales/Net Worth 1.16 1.91 1.9
Dividend Payout 0 0 0
DILIP SINGH, KUMAR SARVESH & RAJEEV SHARAN/ AP-06/ NIFT BANGALORE Page 22