Inputs
What is your sales price
First 10 Sales (Monthly Revenue)
$500
*** First Month is only $250 to us not $1,000)
Over 10 Sales (Monthly Revenue)
$750
*** First Month is only $250 to us not $750)
Margin
%
Merchant Processing Fees
%
Operating Expenses
6.60%
Calculated: 100% - Margin - Processing Fees
Tax Rate
%
Discount % First Month
First Month for Customer is $750
Number of Sales
First 10 Sales
10
Automatically calculated
Over 10 Sales
15
Automatically calculated
Financial Projections
Description
1st Month Discounted
2nd Month
12 Month Total
First 10 Sales Revenue
$5,000
$5,000
$60,000
Over 10 Sales Revenue
$7,500
$11,250
$135,000
Total Revenue
$12,500
$16,250
$195,000
Merchant Processing Fees
$170
$170
$2,040
Operating Expenses
$495
$742
$8,910
Total Operating Expenses
$665
$912
$10,950
Pre Tax Income
$11,835
$15,338
$184,050
Tax (48%)
$5,681
$7,362
$88,344
After Tax Income
$6,154
$7,976
$95,706
Monthly Recurring Income After Tax: $7,976