New customer gets a FREE packet of lotion with purchase of a visit or package
Sessions a Day | 30 Days 1Month | 180 Days 6 Months | 360 Days 1 Year |
---|---|---|---|
25 | 750 | 4500 | 9000 |
50 | 1500 | 9000 | 18000 |
75 | 2259 | 13500 | 27000 |
100 | 3000 | 18000 | 36000 |
125 | 3750 | 22500 | 45000 |
150 | 4500 | 27000 | 54000 |
175 | 5250 | 31500 | 63000 |
200 | 6000 | 36000 | 72000 |
225 | 6750 | 40500 | 81000 |
250 | 7500 | 45000 | 90000 |
275 | 8250 | 49500 | 99000 |
300 | 9000 | 54000 | 108000 |
325 | 9750 | 58500 | 117000 |
350 | 10500 | 63000 | 126000 |
375 | 11250 | 67500 | 135000 |
400 | 12000 | 72000 | 144000 |
425 | 12750 | 76500 | 153000 |
450 | 13500 | 81000 | 162000 |
475 | 14250 | 85500 | 171000 |
500 | 15000 | 90000 | 180000 |
Klafsun | $ Session | Sessions Year | Gross Revenue | Monthly Payment | X12 | Net Revenue |
---|---|---|---|---|---|---|
Pro 3000 | $2.00 | 3000 | $6,000.00 | $152.84** | $1,834.08 | $4,165.92 |
$3.00 | $9,000.00 | $7,165.92 | ||||
$4.00 | $12,000.00 | $10,165.92 | ||||
$5.00 | $15,000.00 | $13,165.92 | ||||
$6.00 | $18,000.00 | $16,165.92 | ||||
Classic 36 | $5.00 | 3000 | $15,000.00 | $198.69** | $2,384.28 | $12,615.72 |
$6.00 | $18,000.00 | $15,615.72 | ||||
$7.00 | $21,000.00 | $18,615.72 | ||||
$8.00 | $24,000.00 | $21,615.72 | ||||
$9.00 | $27,000.00 | $24,615.72 | ||||
Centauri | $8.00 | 3000 | $24,000.00 | $248.36** | $2,980.32 | $21,019.68 |
$9.00 | $27,000.00 | $24,019.68 | ||||
$10.00 | $30,000.00 | $27,019.68 | ||||
$11.00 | $33,000.00 | $30,019.68 | ||||
$12.00 | $36,000.00 | $33,019.68 | ||||
Europa | $10.00 | 3000 | $30,000.00 | $515.83** | $6,189.96 | $23,810.04 |
$11.00 | $33,000.00 | $26,810.96 | ||||
$12.00 | $36,000.00 | $29,810.96 | ||||
$13.00 | $39,000.00 | $32,810.96 | ||||
$14.00 | $42,000.00 | $35,810.96 | ||||
$15.00 | $45,000.00 | $38,810.96 | ||||
Galaxy | $15.00 | 3000 | $45,000.00 | $668.67** | $8,024.04 | $36,975.96 |
$16.00 | $48,000.00 | $39,975.96 | ||||
$17.00 | $51,000.00 | $42,975.96 | ||||
$18.00 | $54,000.00 | $45,975.96 | ||||
$19.00 | $57,000.00 | $48,975.96 | ||||
$20.00 |
Mystic Tan available for Spray Tanning.