| Hours per day | 16 | ||||||||
| Days per week | 7 | ||||||||
| Persons per square foot | |||||||||
| sq ft | 3000 | members | 168.3333333 | ||||||
| cost/ft | 1.5 | fee/mo | $45.00 | ||||||
| rent | $4,500.00 | ||||||||
| elec | $900.00 | goal | 300 | ||||||
| t-1 | $1,500.00 | net gain | 131.6666667 | ||||||
| insurance | $675.00 | ||||||||
| $7,575.00 | profit | $5,925.00 | |||||||
| annual cost | $90,900.00 | grs annual $ | $162,000.00 | ||||||
| NET Annual | $71,100.00 | ||||||||