Estimated Revenue Summaries

Estimated Revenue 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).