PARABOLICA // SIMULATOR ACQUISITION MODEL

Motion & Static Sim — ROI Calculator

Project ticket revenue for a Parabolica sim fleet, then compare payback and returns across Rental, Outright Purchase, and Revenue Share acquisition models.

Fleet Size
4 units
Monthly Revenue
₹0 L
Fastest Payback
—

Fleet Configuration

Unit price is before GST and after discount
Motion Sim
₹10.95 L / unit
2
Rental requires a minimum of 2 Motion Sim units.
Static Sim
₹4.90 L / unit
2
Rental requires a minimum of 2 Static Sim units.

Revenue Assumptions

Occupancy, hours & session length apply fleet-wide · ticket pricing is set per product
30%
60%
8 min
10 hrs
12 hrs
₹350
₹450
₹200
₹275

Projected Total Revenue

Steady-state, before GST
1 Month
₹0
Motion ₹0Static ₹0
6 Months
₹0
Motion ₹0Static ₹0
Annual
₹0
Motion ₹0Static ₹0

Commercial Model — ROI & Yield

Excludes staff, rent, utilities & other venue opex
Monthly Rent (excl. GST)
₹0
incl. GST ₹0
Min. Commitment
2 units · 2 months
per product type
Monthly Net Profit
₹0
revenue − rent
Annual Net Profit
₹0
margin 0%
No capital outlay — the fleet is never owned. Operator keeps 100% of ticket revenue and pays a fixed monthly rent, rolling every 2 months. "Return" here is measured against rental spend rather than a purchase investment.
Cumulative Net Profit — 12 Months
Capex (excl. GST)
₹0
incl. GST ₹0
Payback Period
—
months to recover capex
12-Month Net Return
₹0
revenue(12mo) − capex
12-Month ROI
0%
annual yield 0%
Full ownership from day one — 100% of ticket revenue flows to the operator against the full unit price paid upfront.
Cumulative Cash Flow — 12 Months
Upfront Capital
₹0
incl. GST ₹0
Payback Period
—
months to recover upfront capital
Parabolica Share (period)
₹0
over 6 months
12-Month ROI
0%
on upfront capital
Operator pays a share of upfront capital, keeps the FEC share of revenue for the split period, then moves to 100% ownership of revenue once the period ends.
Cumulative Cash Flow — 12 Months

Model Comparison

At current fleet & revenue assumptions
Model Upfront Capital Monthly Commitment Payback 12-Mo Net Return 12-Mo ROI