To hit your target
≈ 2.7/mo pacing
Blended rate
10.4%
Commission / deal
$3K
Year-2 Trailing Commission
$36K
Earned from this year's deals, automatically — no new selling required.
Year 1 Income
$100K
Year 2 Trailing
$36K
Alchemy Trail Y3
$15K
Alchemy only
Deals / Month
2.7/mo
If you close the same number of deals every year, trailing income compounds.
Yr 1
$100K
Yr 2
$136K
Yr 3
$150K
Yr 4
$162K
Yr 5
$172K
Month-by-month commission build-up from this year's deal pace
24-Month Cumulative Earnings
$250K
Retainer and Alchemy commissions stack on top of each month's new project income — later months pay more even without a single new deal. Both the retainer (navy) and Alchemy (teal) streams grow as cohorts accumulate; Alchemy continues earning for up to 5 years.
All numbers are projections based on your inputs. Actual results depend on deal mix, retention, and timing. Billing starts the month after closing; retainer commissions run for up to 24 engagement months, Alchemy for up to 60.