PARTNER SAMPLE INCOME PROJECTIONS

Following an aggressive marketing program candidates should be able to achieve the following income over a five year period.


Year # 1 - $61,360.

 Year # 2 - $98,020.

Year # 3 - $166,725.

Year # 4 - $254,800.

Year # 5 - $422,000.

5 Year TOTAL = $1, 002,905

YEAR #1                                                                                                                               Minimum                      Earned
                                                                                                                                                  Gross                      Ownership
                                                                                                                                              Projection                    Position

Sales goals for 25 states    - Daily [25 x $80.]                                                         $2000.
                                  - Weekly [25 x $400.]                                                     $10,000.
                                - Monthly [25 x $1800.]                                                    $43,333.
                           - Annual Gross Sales  >>>                                                     $520,000.
                                      - Earned Ownership                                                                                    10%
                   - Accumulated Earned Ownership                                                                                     10%        

A. Management Income: Based on these sales the partner
should gross a minimum income of at least [10% base]                                           $52,000.
B. Division Gross Estimated Profit  $520,000. @ 18% = $93,600.
Partnership Income: 10% of $93,600. Gross Profit =                                                 $9360.

Total Year #1 Estimate Earnings [ A + B ] =                                                                 $61,360.

YEAR #2  

Sales goals for 25 states    - Daily [25 x $120.]     $3000.

 - Weekly [25 x $650.]     $16,250.

 - Monthly [25 x $2926.]     $70416.

 - Annual Gross Sales  >>>     $845,000.

 - Earned Ownership                10%

 - Accumulated Earned Ownership                20%        

Management Income: Based on these sales the partner

      should gross a minimum income of at least [8% base]    $67,600.

Division Gross Estimated Profit @ 18% = $152,100

Partnership Income: 20% of Gross Profit =     $ 30,420.

Total Year #2 Estimate Earnings =      $98,020.

YEAR #3          

Sales goals for 25 states    - Daily [25 x $225.]     $5625.

 - Weekly [25 x $1100.]     $28,125.

 - Monthly      $140,540.

 - Annual Gross Sales  >>>     $1,462,500.

 - Earned Ownership                10%

 - Accumulated Earned Ownership                30%        

Management Income: Based on these sales the partner

     should gross a minimum income of at least [6% base]     $   87,750.

Division Gross Estimated Profit @ 18% = $263,250

Partnership Income: 30% of Gross Profit =     $   78,975.

Total Year #3 Estimate Earnings =          $166,725.

YEAR #4   Minimum    Earned

      Gross           Ownership

            Projection             Position

Sales goals for 25 states    - Daily [25 x $350.]     $8750.

 - Weekly [25 x $1100.]     $43,750.

 - Monthly     $189,583.

 - Annual Gross Sales  >>>     $2,275,000.

 - Earned Ownership                10%

 - Accumulated Earned Ownership                40%      Management Income: Based on these sales the partner

should gross a minimum income of at least [4% base]      $  91,000.

Division Gross Estimated Profit @ 18% = $409,500.

Partnership Income: 40% of Gross Profit =     $163,800.

Total Year #4 Estimate Earnings =      $254,800.

YEAR #5

Sales goals for 25 states    - Daily [25 x $600.]     $15,000.

 - Weekly [25 x $1100.]     $75,000.

 - Monthly $325,000.

 - Annual Gross Sales  >>>     $3,900,000.

 - Earned Ownership                9%

 - Accumulated Earned Ownership                49%     Management Income: Based on these sales the partner

   should gross a minimum income of at least [2% base]      $  78,000.

Division Gross Estimated Profit @ 18% = $702,000.

Partnership Income: 49% of Gross Profit =     $344,000.

Total Year #5 Estimate Earnings =      $422,000.

Prices & specifications are subject
to change without notice


SATISFACTION GUARANTEED

Store & Factory Address

CREATIONS ART GALLERY
& GIFT SHOPPE
19818 Main St.,
Buchanan, VA 24066
Tel: 540-254 -3183


Copyright Barish-Stern LLC 2010



HOME     ABOUT US     CONTACT 

Creations 8000sq. ft. Retail Store & Manufacturing Facility