Estimated Profit Summaries
Revenue based on 8 hour days, 6 days per week for 50 weeks.
Example 1:     $1.50/minute

Usage
10 minute sessions
  4 Users per hour = 100%
15 minute sessions
  3 Users per hour = 100%
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
100% 
32
$144,000 
24
$162,000 
75% 
24
$108,000 
18
$121,500 
50% 
16
$72,000 
12
$81,500 
25% 
8
$36,000 
6
$40,500 
Example 2:     $2.00/minute

Usage
10 minute sessions
  4 Users per hour = 100%
15 minute sessions
  3 Users per hour = 100%
Sessions/Day
Annual Revenue
Sessions/Day
Annual Revenue
100% 
32
$192,000 
24
$216,000 
75% 
24
$144,000 
18
$162,000 
50% 
16
$96,000 
12
$108,000 
25% 
8
$48,000 
6
$54,000 
Example 3:     Aqua Massage Membership Program

For facilities using monthly membership dues, adding an additional amount to the monthly dues may be more effective than charging for each session.   This method reduces the cost per session to the members interested in using the Aqua Massage on a regular basis and may provide a more predictable revenue stream and investment return.   Limiting the Aqua Massage to membership use only should enhance participation in the program. *Estimated capacity for one Aqua Massage is 200 members per month.

Monthly Dues
No. of members*
Monthly Revenue
Annual Revenue
$10.00
200
$2,000
$24,000
$15.00
200
$3,000
$36,000
$20.00
200
$4,000
$48,000

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).