Commission Calculator

To hit your target

32deals this year

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

Year-1 Income Breakdown

by stream
Project Close$51K
Lead-Source Bonus$13K
Retainer Y1$25K
Alchemy Y1$12K

5-Year Steady-State Projection

selling 32 deals/yr

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

How Commissions Work Here

Monthly Payouts — First 24 Months

Month-by-month commission build-up from this year's deal pace

Project (coral) Retainer (navy) Alchemy (teal) Total (burgundy)

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.

Year 1 (M1–M12)
Year 2 (M13–M24)

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.