Average sessions per Month

150

250

350

450

550

Average net revenue per session

$15

$15

$15

$15

$15

Monthly net revenue per month

$2,250

$3,750

$5,250

$6,750

$8,250

 36 month lease @ $1100.00 per month

($1,100)

($1,100)

($1,100)

($1,100)

($1,100)

net profit per month

$1,150

$2,650

$4,150

$5,650

$7,150

 48 month lease @ $870.00 per month

($870)

($870)

($870)

($870)

($870)

net profit per month

$1,380

$2,880

$4,380

$5,880

$7,380

 60 month lease @ $730.00 per month

($730)

($730)

($730)

($730)

($730)

net profit per month

$1,520

$3,020

$4,520

$5,020

$7,520