Profit Projections 1st Year
1 Business Unit, 40,000 Pop
3 New Merchants Per Month
Profit Projections 1st Year
One Business Unit, 20,000 Pop
500 to 1,000 Retail Businesses, plus
Three New Merchants Per Month
| Month | Total | Total Profit | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | (3) | (3) | $ 537.00 | ||||||||||||
| 2 | (3) | (3) | (6) | $ 1,074.00 | |||||||||||
| 3 | (3) | (3) | (3) | (9) | $ 1,611.00 | ||||||||||
| 4 | 12 | 12 | $ 2,148.00 | ||||||||||||
| 5 | 3 | 3 | 3 | 3 | 3 | 15 | $ 2,685.00 | ||||||||
| 6 | 3 | 3 | 3 | 3 | 3 | 3 | 18 | $ 3,222.00 | |||||||
| 7 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 21 | $ 3,759.00 | ||||||
| 8 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 24 | $ 4,296.00 | |||||
| 9 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 27 | $ 4,833.00 | ||||
| 10 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 30 | $ 5,370.00 | |||
| 11 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 33 | $ 5,907.00 | ||
| 12 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 36 | $ 6,444.00 | |
| Total New Merchants 1st Year | 36 | ||||||||||||||
| Total Profit For First Year | $ 41,886.00 | ||||||||||||||
Profit Projections 2nd Year
1 Business Unit, 40,000 Pop
3 New Merchants Per Month
Profit Projections 2nd Year
One Business Unit, 20,000 Pop
500 to 1,000 Retail Businesses, plus
Three New Merchants Per Monthnd
| Month | Total | Total Profit | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 3 | 39 | $ 6,981.00 | ||||||||||||
| 2 | 3 | 3 | 42 | $ 7,518.00 | |||||||||||
| 3 | 3 | 3 | 3 | 45 | $ 8,055.00 | ||||||||||
| 4 | 3 | 3 | 3 | 3 | 48 | $ 8,592.00 | |||||||||
| 5 | 3 | 3 | 3 | 3 | 3 | 51 | $ 9,129.00 | ||||||||
| 6 | 3 | 3 | 3 | 3 | 3 | 3 | 54 | $ 9,666.00 | |||||||
| 7 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 57 | $ 10,203.00 | ||||||
| 8 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 60 | $ 10,740.00 | |||||
| 9 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 63 | $ 11,277.00 | ||||
| 10 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 66 | $ 11,814.00 | |||
| 11 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 69 | $ 12,351.00 | ||
| 12 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 72 | $ 12,888.00 | |
| Total New Merchants 2nd Year | 72 | ||||||||||||||
| Total Profit For Second Year | $ 119,214.00 | ||||||||||||||
