Month
Membership Sales
# of Sales
Earnings
1
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
2
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
33
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
44
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
55
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
6
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
7
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
8
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
9
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
10
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
11
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
12
30 Memberships ($10)
$300.00 USD paid from 2 to 28 days
Grand Total $3,200 Anual Income


Second Year
Month
Membership Sales
# of Sales
Earnings
1
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
2
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
33
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
44
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
55
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
6
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
7
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
8
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
9
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
10
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
11
30 Memberships ($10) + 5 Renewal ($5)
$350.00 USD paid from 2 to 28 days
12
30 Memberships ($10) + Renewal ($5)
$350.00 USD paid from 2 to 28 days
Grand Total $4,200 Anual Income