| People | Monthly | Yearly | Advertising | Profit |
| 50 | $4,113.19 | $49,358.24 | $9,871.65 | $39,486.59 |
| 100 | $8,226.37 | $98,716.48 | $19,743.30 | $78,973.19 |
| 150 | $12,339.56 | $148,074.73 | $29,614.95 | $118,459.78 |
| 200 | $16,452.75 | $197,432.97 | $39,486.59 | $157,946.37 |
| 250 | $20,565.93 | $246,791.21 | $49,358.24 | $197,432.97 |
| 300 | $24,679.12 | $296,149.45 | $59,229.89 | $236,919.56 |
| 350 | $28,792.31 | $345,507.69 | $69,101.54 | $276,406.15 |
| 400 | $32,905.49 | $394,865.93 | $78,973.19 | $315,892.75 |
| 450 | $37,018.68 | $444,224.18 | $88,844.84 | $355,379.34 |
| 500 | $41,131.87 | $493,582.42 | $98,716.48 | $394,865.93 |
| 550 | $45,245.05 | $542,940.66 | $108,588.13 | $434,352.53 |