D7 P&L
D7 Season P&L
SSIS · 2026-27 · Internal
Inputs
Coach rate / session
600,000đ
Coaches / session
4
Players
90
Sessions basis
Per training date
(91)
Per group slot
(~204)
Package mix
Starter
21,000,000đ / season
40%
Popular
36,000,000đ / season
40%
Elite
50,000,000đ / season
20%
Total 100%
—
Revenue
—
Gym (fixed)
—
Coach cost
—
Net profit (pre-tax)
—
Margin
Season summary
Players × avg fee
—
Revenue
—
− Gym (fixed)
—
− Coach cost
—
Net profit (pre-tax)
—
Profit is
pre-tax
. Vietnam CIT is ~20% of taxable profit, and VAT (8–10%) may apply on service revenue depending on your invoicing setup — deduct those separately for a take-home figure.
Month by month · coach cost
Month
Dates
Coach-sessions
Coach cost
Season total
—
—
—
