


| Price per Session $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 |
| Cost per Lamp $15.00 $14.00 $13.00 $12.00 $11.00 $10.00 $9.00 $8.00 $7.00 $6.00 $5.00 $4.00 $3.00 $2.00 $1.00 $0.00 |
| Cost per Hour $0.384 $0.360 $0.336 $0.288 $0.264 $0.240 $0.216 $0.192 $0.168 $0.144 $0.120 $0.096 $0.072 $0.048 $0.024 $0.000 |
| Revenue per Session $4.87 $4.88 $4.89 $4.90 $4.91 $4.92 $4.92 $4.93 $4.94 $4.95 $4.96 $4.96 $4.97 $4.98 $4.99 $5.00 |
| Notice the cost of new lamps is less than 2 % of expected revenue!! |
| # of Lamps Per Bed 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24 24 |
| Rated Hours 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 |
| Cost PerSession $0.12 $0.12 $0.11 $0.09 $0.08 $0.08 $0.07 $0.06 $0.05 $0.04 $0.04 $0.03 $0.02 $0.01 $0.00 $0.00 |
| Profit per Lamp Change $14,616.00 $14,664.00 $14,688.00 $14,712.00 $14,736.00 $14,760.00 $14,784.00 $29,808.00 $14,832.00 $14,856.00 $14,880.00 $14,904.00 $14,928.00 $14,952.00 $14,976.00 $15,000.00 |
| As illustrated, A Salon Owner pays $12 per lamp, installed in a 24 lamp bed and charges $5 per 20 minute tan. The net profit is $14,712... only $288 less than getting the LAMP FOR FREE!! |