Our mission is to provide the highest quality treatments, products and testing to promote

                   optimal health, beauty and longevity in a non-pharmaceutical environment
               Researched by The  Anti-Aging Clinic   "Aging Younger™"            
 

HOME        
 Skincare    
                    
 Vitamins    
                    
 Hormones  
                    
 Water        
                    
 Detox         
                    
 Growth  
 Factor        
                    
 Services     
                    
 Questions    
                    
 Testing        
                    
 Blog            
                    
 Bad Habits  
                    
 Contact     
                     Disclaimer 

BACK

This Projection of Financial Activity is for a three year period and shows an ultra conservative growth for any
Anti-Aging Clinic in the USA. Sales start at 15% of a number used for 100% capacity and the calculations are
based on 4 clients per hour at 100% and the estimated products sales to one client in one month is $354
and based on one single treatment provided to one client per per month at $125 per treatment and 400 clients
equal 100% capacity. This would equate to $202,600 per month for a 60 hour week and calculating 4 weeks
per month for each year.

Expenses Gross Sales   Gross Sales   Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales Gross Sales
  15%   16%   17%   18%   19%   20%   21%   22%   23%   24%   25%   26%   27%   28%   29%   30%   31%   32%   33%   34%   35%   36%   37%   38%   39%   40%   41%   42%   43%   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%
  30,010.00   32,416.00   34,442.00   36,468.00   38,494.00   40,520.00   42,546.00   44,572.00   46,598.00   48,624.00   50,650.00   52,676.00   54,702.00   56,728.00   58,754.00   60,780.00   62,806.00   64,832.00   66,858.00   68,884.00   70,910.00   72,936.00   74,962.00   76,988.00   79,014.00   81,040.00   83,066.00   83,126.00   87,118.00   89,144.00   91,170.00   93,196.00   95,222.00   97,248.00   99,274.00   101,300.00   103,326.00   105,352.00   107,378.00   109,404.00   111,430.00   113,456.00   115,482.00   117,508.00   119,534.00   121,560.00   123,586.00   125,612.00   127,638.00   129,664.00   131,690.00   133,716.00   135,742.00   137,768.00   139,794.00   141,820.00   143,846.00   145,872.00   147,898.00   149,924.00   151,950.00   153,976.00   156,002.00   158,028.00   160,054.00   162,080.00   164,106.00   166,132.00   168,158.00   170,184.00   172,210.00   174,236.00   176,262.00   178,288.00   180,314.00   182,340.00   184,366.00   186,392.00   188,418.00   190,444.00   192,470.00   194,496.00   196,522.00   198,548.00   200,574.00   202,600.00
Com. Sales 20% 15% 4,501.51   4,862.41   5,166.31   5,470.21   5,774.11   6,078.01   6,381.91   6,685.81   6,989.71   7,293.61   7,597.51   7,901.41   8,205.31   8,509.21   8,813.11   9,117.01   9,420.91   9,724.81   10,028.71   10,332.61   10,636.51   10,940.41   11,244.31   11,548.21   11,852.11   12,156.01   12,459.91   12,468.91   13,067.71   13,371.61   13,675.51   13,979.41   14,283.31   14,587.21   14,891.11   15,195.01   15,498.91   15,802.81   16,106.71   16,410.61   16,714.51   17,018.41   17,322.31   17,626.21   17,930.11   18,234.01   18,537.91   18,841.81   19,145.71   19,449.61   19,753.51   20,057.41   20,361.31   20,665.21   20,969.11   21,273.01   21,576.91   21,880.81   22,184.71   22,488.61   22,792.51   23,096.41   23,400.31   23,704.21   24,008.11   24,312.01   24,615.91   24,919.81   25,223.71   25,527.61   25,831.51   26,135.41   26,439.31   26,743.21   27,047.11   27,351.01   27,654.91   27,958.81   28,262.71   28,566.61   28,870.51   29,174.41   29,478.31   29,782.21   30,086.11   30,390.01
of gross sales                                                                                                                                                                                                                                                                                                                                                      
Staff Sallaries 2371.20   2412.10   2452.99   2493.89   2534.78   2575.68   2616.58   2657.47   2698.37   2739.26   2780.16   2821.06   2861.95   2902.85   2943.74   2984.64   3025.54   3066.43   3107.33   3148.22   3189.12   3230.02   3270.91   3311.81   3352.70   3393.60   3434.50   3475.39   3516.29   3557.18   3598.08   3638.98   3679.87   3720.77   3761.66   3802.56   3843.46   3884.35   3925.25   3966.14   4007.04   4047.94   4088.83   4129.73   4170.62   4211.52   4252.42   4293.31   4334.21   4375.10   4416.00   4456.90   4497.79   4538.69   4579.58   4620.48   4661.38   4702.27   4743.17   4784.06   4824.96   4865.86   4906.75   4947.65   4988.54   5029.44   5070.34   5111.23   5152.13   5193.02   5233.92   5274.82   5315.71   5356.61   5397.50   5438.40   5479.30   5520.19   5561.09   5601.98   5642.88   5683.78   5724.67   5765.57   5806.46   5847.36
Act/Legal   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00   300.00
Advertise 12% 3,601.20   3,889.92   4,133.04   4,376.16   4,619.28   4,862.40   5,105.52   5,348.64   5,591.76   5,834.88   6,078.00   6,321.12   6,564.24   6,807.36   7,050.48   7,293.60   7,536.72   7,779.84   8,022.96   8,266.08   8,509.20   8,752.32   8,995.44   9,238.56   9,481.68   9,724.80   9,967.92   9,975.12   10,454.16   10,697.28   10,940.40   11,183.52   11,426.64   11,669.76   11,912.88   12,156.00   12,399.12   12,642.24   12,885.36   3,601.20   13,371.60   13,614.72   13,857.84   14,100.96   14,344.08   14,587.20   14,830.32   15,073.44   15,316.56   15,559.68   15,802.80   16,045.92   16,289.04   16,532.16   16,775.28   17,018.40   17,261.52   17,504.64   17,747.76   17,990.88   18,234.00   18,477.12   18,720.24   18,963.36   19,206.48   19,449.60   19,692.72   19,935.84   20,178.96   20,422.08   20,665.20   20,908.32   21,151.44   21,394.56   21,637.68   21,880.80   22,123.92   22,367.04   22,610.16   22,853.28   23,096.40   23,339.52   23,582.64   23,825.76   24,068.88   24,312.00
Product 5%   1,500.51   1,515.52   1,530.67   1,545.98   1,561.44   1,577.05   1,592.82   1,608.75   1,624.84   1,641.09   1,657.50   1,674.07   1,690.81   1,707.72   1,724.80   1,742.05   1,759.47   1,777.06   1,794.83   1,812.78   1,830.91   1,849.22   1,867.71   1,886.39   1,905.25   1,924.30   1,943.55   1,962.98   1,982.61   2,002.44   2,022.46   2,042.69   2,063.11   2,083.74   2,104.58   2,125.63   2,146.88   2,168.35   2,190.04   2,211.94   2,234.05   2,256.40   2,278.96   2,301.75   2,324.77   2,348.01   2,371.49   2,395.21   2,419.16   2,443.35   2,467.79   2,492.46   2,517.39   2,542.56   2,567.99   2,593.67   2,619.61   2,645.80   2,672.26   2,698.98   2,725.97   2,753.23   2,780.76   2,808.57   2,836.66   2,865.02   2,893.67   2,922.61   2,951.84   2,981.35   3,011.17   3,041.28   3,071.69   3,102.41   3,133.43   3,164.77   3,196.42   3,228.38   3,260.66   3,293.27   3,326.20   3,359.47   3,393.06   3,426.99   3,461.26   3,495.87
of gross sales                                                                                                                                                                                                                                                                                                                                                      
Electric   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500
Telephone   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500   500
Rent   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800   2800
Repairs   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200   200
Taxes   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450   450
Insurance   1,560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560   1560
Lease payment 8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500   8,500
                                                                                                                                                                                                                                                                                                                                                       
TOTAL   26,784.42   27,489.94   28,093.01   28,696.23   29,299.61   29,903.14   30,506.83   31,110.67   31,714.68   32,318.84   32,923.17   33,527.66   34,132.31   34,737.14   35,342.13   35,947.30   36,552.63   37,158.14   37,763.83   38,369.69   38,975.74   39,581.96   40,188.37   40,794.96   41,401.74   42,008.71   42,615.87   42,692.40   43,830.77   44,438.51   45,046.45   45,654.59   46,262.93   46,871.48   47,480.23   48,089.20   48,698.37   49,307.75   49,917.35   40,999.89   51,137.20   51,747.46   52,357.94   52,968.65   53,579.58   54,190.74   54,802.14   55,413.77   56,025.64   56,637.75   57,250.10   57,862.69   58,475.53   59,088.62   59,701.96   60,315.56   60,929.41   61,543.52   62,157.90   62,772.54   63,387.44   64,002.62   64,618.07   65,233.79   65,849.79   66,466.07   67,082.64   67,699.49   68,316.63   68,934.07   69,551.80   70,169.83   70,788.15   71,406.79   72,025.73   72,644.98   73,264.54   73,884.42   74,504.62   75,125.14   75,745.99   76,367.17   76,988.68   77,610.53   78,232.71   78,855.24
Gross income 3,225.58   4,926.06   6,348.99   7,771.77   9,194.39   10,616.86   12,039.17   13,461.33   14,883.32   16,305.16   17,726.83   19,148.34   20,569.69   21,990.86   23,411.87   24,832.70   26,253.37   27,673.86   29,094.17   30,514.31   31,934.26   33,354.04   34,773.63   36,193.04   37,612.26   39,031.29   40,450.13   40,433.60   43,287.23   44,705.49   46,123.55   47,541.41   48,959.07   50,376.52   51,793.77   53,210.80   54,627.63   56,044.25   57,460.65   68,404.11   60,292.80   61,708.54   63,124.06   64,539.35   65,954.42   67,369.26   68,783.86   70,198.23   71,612.36   73,026.25   74,439.90   75,853.31   77,266.47   78,679.38   80,092.04   81,504.44   82,916.59   84,328.48   85,740.10   87,151.46   88,562.56   89,973.38   91,383.93   92,794.21   94,204.21   95,613.93   97,023.36   98,432.51   99,841.37   101,249.93   102,658.20   104,066.17   105,473.85   106,881.21   108,288.27   109,695.02   111,101.46   112,507.58   113,913.38   115,318.86   116,724.01   118,128.83   119,533.32   120,937.47   122,341.29   123,744.76
Less 30% tax 967.67   1477.82   1904.70   2331.53   2758.32   3185.06   3611.75   4038.40   4465.00   4891.55   5318.05   5744.50   6170.91   6597.26   7023.56   7449.81   7876.01   8302.16   8728.25   9154.29   9580.28   10006.21   10432.09   10857.91   11283.68   11709.39   12135.04   12130.08   12986.17   13411.65   13837.06   14262.42   14687.72   15112.96   15538.13   15963.24   16388.29   16813.27   17238.19   20521.23   18087.84   18512.56   18937.22   19361.81   19786.33   20210.78   20635.16   21059.47   21483.71   21907.88   22331.97   22755.99   23179.94   23603.81   24027.61   24451.33   24874.98   25298.54   25722.03   26145.44   26568.77   26992.01   27415.18   27838.26   28261.26   28684.18   29107.01   29529.75   29952.41   30374.98   30797.46   31219.85   31642.15   32064.36   32486.48   32908.51   33330.44   33752.27   34174.01   34595.66   35017.20   35438.65   35860.00   36281.24   36702.39   37123.43
Net after tax 2,257.91   3,448.24   4,444.29   5,440.24   6,436.07   7,431.80   8,427.42   9,422.93   10,418.33   11,413.61   12,408.78   13,403.84   14,398.78   15,393.60   16,388.31   17,382.89   18,377.36   19,371.70   20,365.92   21,360.01   22,353.98   23,347.83   24,341.54   25,335.13   26,328.58   27,321.90   28,315.09   28,303.52   30,301.06   31,293.84   32,286.48   33,278.99   34,271.35   35,263.56   36,255.64   37,247.56   38,239.34   39,230.97   40,222.45   47,882.88   42,204.96   43,195.98   44,186.84   45,177.55   46,168.09   47,158.48   48,148.70   49,138.76   50,128.65   51,118.38   52,107.93   53,097.32   54,086.53   55,075.57   56,064.43   57,053.11   58,041.61   59,029.93   60,018.07   61,006.02   61,993.79   62,981.37   63,968.75   64,955.95   65,942.95   66,929.75   67,916.35   68,902.76   69,888.96   70,874.95   71,860.74   72,846.32   73,831.69   74,816.85   75,801.79   76,786.52   77,771.02   78,755.30   79,739.36   80,723.20   81,706.80   82,690.18   83,673.32   84,656.23   85,638.90   86,621.33
Interest   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000
Depreciation 1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000   1000
                                                                                                                                                                                                                                                                                                                                                       
Profit & Loss 257.91   1,448.24   2,444.29   3,440.24   4,436.07   5,431.80   6,427.42   7,422.93   8,418.33   9,413.61   10,408.78   11,403.84   12,398.78   13,393.60   14,388.31   15,382.89   16,377.36   17,371.70   18,365.92   19,360.01   20,353.98   21,347.83   22,341.54   23,335.13   24,328.58   25,321.90   26,315.09   26,303.52   28,301.06   29,293.84   30,286.48   31,278.99   32,271.35   33,263.56   34,255.64   35,247.56   36,239.34   37,230.97   38,222.45   45,882.88   40,204.96   41,195.98   42,186.84   43,177.55   44,168.09   45,158.48   46,148.70   47,138.76   48,128.65   49,118.38   50,107.93   51,097.32   52,086.53   53,075.57   54,064.43   55,053.11   56,041.61   57,029.93   58,018.07   59,006.02   59,993.79   60,981.37   61,968.75   62,955.95   63,942.95   64,929.75   65,916.35   66,902.76   67,888.96   68,874.95   69,860.74   70,846.32   71,831.69   72,816.85   73,801.79   74,786.52   75,771.02   76,755.30   77,739.36   78,723.20   79,706.80   80,690.18   81,673.32   82,656.23   83,638.90   84,621.33
                                                                                                                                                                                                                                                                                                                                                       

These projections are not intended to be a guarantee of any kind or to imply any distributor will generate these numbers.
It is a representation of numbers to show the potential distributor how to begin an estimation of their own efforts and any
one person’s results may not necessarily be someone else’s. These numbers are not to be used to base your decision to
purchase a distributorship.