ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
PCBancard AE Growth Projections
2
Year 1
3
4
Months
Avg Volume
Avg Deals Per Month
Residual Growth
Total Residual
5
1 $ 40,000.00 3 $ 960.000 $ 960.000 Average Monthly Volume $ 40,000.00
6
2 $ 40,000.00 3 $ 960.000 $ 1,920.000
Average Deal Count / Month
3
7
3 $ 40,000.00 3 $ 960.000 $ 2,880.000
8
4 $ 40,000.00 3 $ 960.000 $ 3,840.000 New Businesses Visited Per Day To Reach Goal3
9
5 $ 40,000.00 3 $ 960.000 $ 4,800.000 (Based off of 22 working days per month)
10
6 $ 40,000.00 3 $ 960.000 $ 5,760.000
11
7 $ 40,000.00 3 $ 960.000 $ 6,720.000
12
8 $ 40,000.00 3 $ 960.000 $ 7,680.000
13
9 $ 40,000.00 3 $ 960.000 $ 8,640.000
14
10 $ 40,000.00 3 $ 960.000 $ 9,600.000
15
11 $ 40,000.00 3 $ 960.000 $ 10,560.000
16
12 $ 40,000.00 3 $ 960.000 $ 11,520.000
17
Total Residual Income $ 74,880.000
18
Total Commissions (Up Front)
 $ 14,400.00
19
Monthly Bonuses $ 18,000.000
20
Total Yearly Income $ 107,280.000
21
2026 Addional Starting Income $ 138,240.000
22
23
24
Year 2
25
26
Months
Avg Volume
Avg Deals Per Month
Residual Growth
Total Residual
27
12 $ 40,000.00 3 $ 960.000 $ 12,480.000
28
14 $ 40,000.00 3 $ 960.000 $ 13,440.000
29
15 $ 40,000.00 3 $ 960.000 $ 14,400.000
30
16 $ 40,000.00 3 $ 960.000 $ 15,360.000
31
17 $ 40,000.00 3 $ 960.000 $ 16,320.000
32
18 $ 40,000.00 3 $ 960.000 $ 17,280.000
33
19 $ 40,000.00 3 $ 960.000 $ 18,240.000
34
20 $ 40,000.00 3 $ 960.000 $ 19,200.000
35
21 $ 40,000.00 3 $ 960.000 $ 20,160.000
36
22 $ 40,000.00 3 $ 960.000 $ 21,120.000
37
23 $ 40,000.00 3 $ 960.000 $ 22,080.000
38
24 $ 40,000.00 3 $ 960.000 $ 23,040.000
39
Total Residual Income $ 213,120.000
40
Total Commissions (Up Front)
 $ 14,400.00
41
Monthly Bonuses $ 18,000.000
42
Total Yearly Income $ 245,520.000
43
2027 Addional Starting Income $ 276,480.000
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