Estimated Profit Summaries
Revenue based on 12 hour days, 7 days per week and One Aqua Massage System
 Example 1:     $1.00/minute

Usage
5 minute session
  6/hr. = 100%
10 minute session
  4/hr. = 100%
15 minute session
  3/hr. = 100%
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
100% 
72
$131,400 
48
$175,200 
36
$197,100 
75% 
54
$98,500 
36
$131,400 
27
$147,825 
50% 
36
$65,700 
24
$87,600 
18
$98,550 
25% 
18
$32,850 
12
$43,800 
9
$49,275 
 Example 2:     $1.25/minute

Usage
5 minute session
  6/hr. = 100%
10 minute session
  4/hr. = 100%
15 minute session
  3/hr. = 100%
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
100% 
72
$164,250 
48
$219,000 
36
$246,375 
75% 
54
$123,188 
36
$164,250 
27
$184,781 
50% 
36
$82,125 
24
$109,500 
18
$123,188 
25% 
18
$41,063 
12
$54,750 
9
$61,594 
 Example 3:     $1.50/minute

Usage
5 minute session
  6/hr. = 100%
10 minute session
  4/hr. = 100%

 
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
100% 
72
$197,100 
48
$262,800 
 
75% 
54
$147,825 
36
$197,100 
 
50% 
36
$98,550 
24
$131,400 
 
25% 
18
$49,275 
12
$65,700 
 
 Example 4:     $2.00/minute

Usage
5 minute session
  6/hr. = 100%
Sessions/Day
Annual Revenue
100% 
72
$262,800 
 
 
75% 
54
$197,100 
 
 
50% 
36
$131,400 
 
 
25% 
18
$65,700 
 
 

While expenses and user interest may vary, the above figures are estimates of revenue which may be derived from the operation of one Aqua Massage machine.   Actual time and rates may vary depending on the individual applications and locations.   No guarantees are made regarding actual or projected revenues or profits.

The cost of space, labor and electricity are not included in the above estimates (estimated electrical cost per day to operate is $2.40 based on $0.10 per kilowatt hour).