FINANCIAL MODEL
The figures (based on monthly access fees
of $29.99 per month) listed below are based on research and
experience from previous sites.
It is considered to be an honest reflection of what can be
anticipated and we have tried to present a conservative picture
of the possibilities.
In our current times, the technological advances along with
the growing market place should present an even grander potential.
As in any financial or investment offering, there are no guarantees
of returns and these projections below are to be considered
speculative.
|
MONTH |
NEW BUSINESS |
RENEWAL |
NEW INCOME |
RENEWAL INCOME |
TOTAL INCOME |
| ONE |
65 |
N/A |
$1,949.35 |
N/A |
$1,949.45 |
| TWO |
89 |
43 |
$2,669.11 |
$1,289.57 |
$3,958.68 |
| THREE |
66 |
46 |
$1,979.34 |
$1,379.34 |
$3,358.88 |
| FOUR |
104 |
152 |
$3,118.96 |
$4,558.48 |
$7,677.44 |
| FIVE |
109 |
244 |
$3,268.91 |
$7,317.56 |
$10,586.47 |
| SIX |
118 |
338 |
$3,538.36 |
$10,136.62 |
$13,675.44 |
| SEVEN |
110 |
546 |
$3,298.90 |
$16,374.54 |
$19,673.44 |
| EIGHT |
114 |
433 |
$3,418.36 |
$12,985.67 |
$16,404.53 |
| NINE |
118 |
597 |
$3,538.82 |
$17,904.03 |
$21,442.85 |
| TEN |
116 |
668 |
$3,4787.84 |
$20,033.32 |
$23,512.16 |
| ELEVEN |
115 |
577 |
$3,448.85 |
$17,304.23 |
$10,753.08 |
| TWELVE |
119 |
688 |
$3,568.81 |
$20,633.12 |
$24,201.91 |
| THIRTEEN |
126 |
819 |
$3,778.74 |
$24,561.81 |
$28,340.55 |
| FOURTEEN |
388 |
997 |
$11,636.12 |
$29,900.03 |
$41,536.15 |
| FIFTEEN |
444 |
1188 |
$13,315.56 |
$35,628.12 |
$48,943.68 |
| SIXTEEN |
396 |
1214 |
$11,876.04 |
$36,407.86 |
$48,283.90 |
| SEVENTEEN |
569 |
1309 |
$17,064.31 |
$39,256.91 |
$56,321.26 |
| EIGHTEEN |
574 |
1464 |
$17,214.26 |
$43,905.36 |
$61,119.62 |
|
GROSS INCOME
FIRST EIGHTEEN MONTHS |
$451,739.37 |
|
