z

Income Projections with The Dendy Group There are many possibilities not shown here including building your own agency. We have commission levels ranging from 75% to 115%.  The following are income projections for full and part-time advisor's at 100%.  These projections are based on the results of the last nine years.  Therefore, these are not theoretical projections but practical results of many advisor's.  Your results may vary based on a variety of factors. We do not guarantee that you will obtain the results outlined below.  Note – In the illustrations below, the monthly income (on issue of the policies) is based on the fact that we are advanced 75% of our annual commission on the issue of the policy and receive the other 25% in months 10, 11 and 12. This “back-end” income is included in the annualized total income and assuming 15% not issued. These figures are based on only 3 sales for ever 10 leads. Not to mention renewals after 1 year as long as the business is enforce.  The only difference in the 3 examples below are the amount of leads per month. 40, 60 & 80 with only 3 sales per 10 leads. Imagine even 1 more sale for each 10 what that would do.
Month	Monthly Premium	Leads per Month	Sales per Month	Total Annual Premium	Lead Cost	Contract %	Advance Commission	End Commission	Total Earned
January	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
February	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
March	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
April	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
May	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
June	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
July	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
August	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
September	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
October	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
November	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
December	80.00	40	12	11,520	840.00	100%	7,800	2,880	10,680
Yearly Totals	960	480	144	138.240	10,080		93,600	34,560	128,160
							Minus 15% Not Issued		19,224
									$108,936
January	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
February	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
March	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
April	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
May	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
June	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
July	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
August	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
September	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
October	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
November	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
December	80.00	60	18	17,280	1260.00	100%	11,700	4,320	16,020
Yearly Totals	960	720	216	207,360	15,120		140,400	51,840	192,240
							Minus 15% Not Issued		28,836
									$163,404
January	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
February	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
March	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
April	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
May	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
June	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
July	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
August	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
September	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
October	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
November	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
December	80.00	80	24	23,040	1680.00	100%	15,600	5,760	21,360
Yearly Totals	960	960	288	276,480	20,160		187,200	69,120	256,320
							Minus 15% Not Issued		38,448
									$217,872