Profit Projections 1st Year
One Business Unit, 20,000 Pop
500 to 1,000 Retail Businesses, plus
Two New Merchants Per Month
Month | Total | Total Profit | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | (2) | (2) | $ 358.00 | ||||||||||||
2 | (2) | (2) | (4) | $ 716.00 | |||||||||||
3 | (2) | (2) | (2) | (6) | $ 1,074.00 | ||||||||||
4 | 8 | 8 | $ 1,0432.00 | ||||||||||||
5 | 2 | 2 | 2 | 2 | 2 | 10 | $ 1,790.00 | ||||||||
6 | 2 | 2 | 2 | 2 | 2 | 2 | 12 | $ 2,148.00 | |||||||
7 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 14 | $ 2,506.00 | ||||||
8 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 16 | $ 2,864.00 | |||||
9 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 18 | $ 3,222.00 | ||||
10 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 20 | $ 3,580.00 | |||
11 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | $ 3,938.00 | ||
12 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 24 | $ 4,296.00 | |
Total New Merchants 1st Year | 24 | ||||||||||||||
Total Profit For First Year | $ 27,924.00 |
Profit Projections 2ND Year
One Business Unit, 20,000 Pop
500 to 1,000 Retail Businesses, plus
Two New Merchants Per Month
Month | Total | Total Profit | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | 2 | 26 | $ 4,654.00 | ||||||||||||
2 | 2 | 2 | 28 | $ 5,012.00 | |||||||||||
3 | 2 | 2 | 2 | 30 | $ 5,370.00 | ||||||||||
4 | 2 | 2 | 2 | 2 | 32 | $ 5,728.00 | |||||||||
5 | 2 | 2 | 2 | 2 | 2 | 34 | $ 6,086.00 | ||||||||
6 | 2 | 2 | 2 | 2 | 2 | 2 | 36 | $ 6,444.00 | |||||||
7 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 38 | $ 6,802.00 | ||||||
8 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 40 | $7,160.00 | |||||
9 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 42 | $ 7,518.00 | ||||
10 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 44 | $ 7,876.00 | |||
11 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 46 | $ 8,234.00 | ||
12 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 48 | $ 8,592.00 | |
Total New Merchants 2nd Year | 48 | ||||||||||||||
Total Profit For Second Year | $ 79,476.00 |