Wellness & Recovery Equipment Evaluation

The following FINANCIAL CALCULATOR is provided to help you evaluate the
addition of one or more of the following to your business:

Red Light, Infrared Sauna,
Water Massage, Hybrid Tanning and Massage Chairs

None of the info that you enter is saved. The calculator is designed to
let you play with it to see financial impacts without any pushy sales
people interactions. If you have questions, or would like one of our
Business Development professionals to get on a call with you, please
Schedule an Appointment.

01 / 08

How many members do you have?

The current number of members that are active at your business.

02 / 08

How many hours per week will this equipment be available to your members?

The total number of hours per week your business is open.

Based on your answers above, and that members will use the equipment 2-3x per week, you
May find that 1 Piece of equipment is sufficient

Equipment

What pieces of equipment to do you want to start with?

If you’re not sure, here is what we have found are the most popular. Sorted from most popular to least popular from left to right

RenuvaSkin Red Light

Human Touch Chairs

AquaFrixio

Hybrid Tanning

03 / 08

With the above in mind, pick which pieces of equipment you would like to build the financial projections on.

Please list in order of implementation.

1 2 3 4 5

New Members

As you answer these next 2 questions, keep in mind that included with each purchase is a marketing kit to help you create awareness in your community that you have this equipment.

04 / 08

How many NEW members will this equipment attract each month? (conservatively, you should get at least 1)

05 / 08

What do we think we can charge NEW members that want access to only this equipment?

Existing Members

As you answer these next questions, keep in mind that included with each purchase is a marketing kit to help you REALLY promote this with members and on Social Media.

06 / 08

What do we think we can charge an EXISTING member for access to this equipment?

07 / 08

What % of members do you think will sign up for access in Month 1 (we generally find you can get to 3%)

08 / 08

What % of members do you think will sign for for access by Month 12 (we generally find you can get up to 15%)

Your Financial Projections

The following are the expected financial projections of adding the RenuvaSkin Red Light and Human Touch Massage Chairs to your business

Projections Overview

4 Year Return on Investment: 477%

Your investment of $21,000
Will net you a 4 year profit of $104,000

Month	Equipment	# Potential Members	# Units Required	# Actual Units	# Actual Members	# New Members	Revenue	Interest	Electricity	Profit	Principal Repayment	Net Cash Flow
Jan	RenuvaSkin Red Light S4800	30	1	1	30	1	$670	$191	$88	$390	$369	$22
Feb	RenuvaSkin Red Light S4800	36	1	1	36	2	$867	$188	$109	$570	$372	$198
Mar	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Apr	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
May	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Jun	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Jul	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Aug	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Sept	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Oct	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Nov	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Dec	RenuvaSkin Red Light S4800	43	1	1	43	3	$1,065	$185	$130	$750	$375	$374
Total Year 1							$21,060	$2,079	$2,437	$16,544	$4,645	$11,899

Yearly Projections	Year 1	Year 2	Year 3	Year 4	4YR Total
REVENUE	$21,060	$34,080	$34,080	$34,080	$123,300
Expenses	$4,516	$5,384	$4,816	$4,185	$18,901
Net Profit	$16,544	$28,696	$29,264	$29,894	$104,399
Less: Principal on Equip	$4,645	$5,157	$5,726	$6,357	$21,885
NET CASH FLOW	$11,899	$23,538	$23,538	$23,538	$82,514

Projections are estimates and not guaranteed

INVESTMENT IN EQUIPMENT OVER 4 YEARS	$21,885
4 YEAR NET PROFIT	$104,885
4 year Return on Investment	477%