ABCDEFGHIJKLMNOPQRSTUVWXY
1
ClientSessions/weekRateWeekly TotalMonthly TotalIncome Goals
2
Ex. Client 12$125.00$250.00$1,000.00Yearly$0.00
3
Ex. Client 23$125.00$375.00$1,500.00Monthly Avg. $0.00
4
Ex. Client 32$80.00$160.00$640.00
5
Ex. Client 42$115.00$230.00$920.00Month End
6
Ex. Client 52$75.00$150.00$600.00
7
Ex. Client 61$115.00$115.00$460.00
8
Ex. Client 71$115.00$115.00$460.00
9
Ex. Client 82$115.00$230.00$920.00
10
Ex. Client 91$125.00$125.00$500.00
11
Ex. Client 102$125.00$250.00$1,000.00
12
Ex. Client 112$75.00$150.00$600.00
13
Ex. Client 122$115.00$230.00$920.00
14
Ex. Client 132$60.00$120.00$480.00
15
Ex. Client 142$60.00$120.00$480.00
16
Ex. Client 152$60.00$120.00$480.00
17
Ex. Client 161$60.00$60.00$240.00
18
Ex. Client 172$60.00$120.00$480.00
19
Ex. Client 182$60.00$120.00$480.00
20
Ex. Client 192$60.00$120.00$480.00
21
22
23
Weekly SessionsAvg. RateWeekly IncomeMonthly IncomeProjected Yearly Run-Rate
24
26$121.54$3,160.00$12,640.00$151,680.00
25
26
*10% Cancellation23.4$121.54$2,844.00$11,376.00$136,512.00
27
28
29
Price Increase Potential$5.00$126.54$2,961.00$11,844.00$142,128.00
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100