Potential Growth For MPB Today i-Hubs Over The Next 10 Years With Customers

I have adjusted the numbers to reflect a growth of the i-Hubs from 40% to 100% per year.
This projection shows what could happen with this growth in 10 years.
Check out the two lines near the bottom of the chart that are highlighted in yellow
to get an idea of just how big this opportunity is.
Year 1
Year 2
Year 3
Co-op i-Hubs Projected
100
200
380
Co-op Founders Per i-Hub
25
25
25
Total Co-op Founders Nationwide
2,500
5,000
9,500
Co-op Affiliates Per Founder
8
8
8
Total Co-op Affiliates Nationwide
20,000
40,000
76,000
Combined Co-op Founders & Affiliates
Required Monthly Purchase Per Affiliate
Founders & Affliates Only
Monthly Retail Grocery Purchases
Months In A Year
Yearly Retail Grocery Purchases
5 Customers From Each Founder/Affiliate
Average Monthly Purchase by Customers
Customers Only
Monthly Retail Grocery Purchases
Months In A Year
Yearly Retail Grocery Purchases
Founders, Affiliates & Customers
Monthly Retail Grocery Purchases
Months In A Year
Yearly Retail Grocery Purchases

Year 4
684
25
17,100
8
136,800

22,500
200.00 $

45,000
200.00 $

85,500
200.00 $

153,900
200.00

4,500,000 $
12
54,000,000 $

9,000,000 $
12
108,000,000 $

17,100,000 $
12
205,200,000 $

30,780,000
12
369,360,000

112,500
200.00 $

225,000
200.00 $

427,500
200.00 $

769,500
200.00

22,500,000 $
12
270,000,000 $

45,000,000 $
85,500,000 $
12
12
540,000,000 $ 1,026,000,000 $

153,900,000
12
1,846,800,000

27,000,000 $
12
324,000,000 $

54,000,000 $
102,600,000 $
12
12
648,000,000 $ 1,231,200,000 $

184,680,000
12
2,216,160,000

$
$

$
$

$
$

2% Commissions Paid For Retail Customers $

4 1/2% Paid Through 8 Level Unilevel
$
3/4% Paid Through Leadership Bonus Pools $

5,400,000
14,580,000
2,430,000

$
$
$

10,800,000
29,160,000
4,860,000

$
$
$

20,520,000
55,404,000
9,234,000

$
$
$

36,936,000
99,727,200
16,621,200

Total Paid Out For Grocery Commissions

22,410,000

44,820,000

85,158,000

153,284,400

Year 5

$
$
$

Year 6

Year 7

Year 8

1,176
25
29,400
8
235,200

2,000
25
50,000
8
400,000

3,200
25
80,000
8
640,000

264,600
200.00 $

450,000
200.00 $

720,000
200.00 $

52,920,000 $
90,000,000 $
12
12
635,040,000 $ 1,080,000,000 $

144,000,000 $
12
1,728,000,000 $

1,323,000
200.00 $

2,250,000
200.00 $

264,600,000 $
450,000,000 $
12
12
$ 3,175,200,000 $ 5,400,000,000 $

Year 9

4,800
25
120,000
8
960,000

3,600,000
200.00 $

Year 10
10,080
25
252,000
8
2,016,000

7,200
25
180,000
8
1,440,000

1,080,000
200.00 $

1,620,000
200.00 $

2,268,000
200.00

216,000,000 $
324,000,000 $
453,600,000
12
12
12
2,592,000,000 $ 3,888,000,000 $ 5,443,200,000
5,400,000
200.00 $

8,100,000
200.00 $

11,340,000
200.00

720,000,000 $ 1,080,000,000 $ 1,620,000,000 $ 2,268,000,000

12
12
12
12
8,640,000,000 $ 12,960,000,000 $ 19,440,000,000 $ 27,216,000,000

317,520,000 $
540,000,000 $
864,000,000 $ 1,296,000,000 $ 1,944,000,000 $ 2,721,600,000
12
12
12
12
12
12
$ 3,810,240,000 $ 6,480,000,000 $ 10,368,000,000 $ 15,552,000,000 $ 23,328,000,000 $ 32,659,200,000
$
$
$

63,504,000
171,460,800
28,576,800

$
$
$

108,000,000
291,600,000
48,600,000

$
$
$

172,800,000
466,560,000
77,760,000

$
$
$

259,200,000
699,840,000
116,640,000

$
388,800,000
$ 1,049,760,000
$
174,960,000

$
544,320,000
$ 1,469,664,000
$
244,944,000

263,541,600

448,200,000

717,120,000

1,075,680,000

$ 1,613,520,000

$ 2,258,928,000