These estimates have been calculated independently, not on behalf of the Send Out Cards Corporation.

1. Sheet1
Sendout Cards Plan Comparision/Break-even engine
Assume: Each card 2 points (2 flap, no pictures); postage @$.44
# of Cards Per Year = 200
2 Year Combined Cost
$199 Preferred 743
Distributor 854 Note: this figure includes 5% cashback on all cards sent through the distributor pr
Subtotal 1597
Less Cashback from cards
sent on preferred plan 232 *You receive 30% cashback on these cards PLUS an $85- rebate on signup!
Total 2 Year Cost 1365 Note: 200 Cards are being sent by each office, each year, for two years!
Year 1
Plan #of Cards Cost per card Postage Initial Investment Subtotal Value of Cards Included with Startup Cashback
$99 Retail 200 0.98 88 99 383 0 0
$199 Preferred 200 0.98 88 199 483 49 0
0
Wholesale 200 0.62 88 398 610 62 0
0
Distributor 200 0.62 88 457 669 62 6.2
Year 2
Plan #of Cards Cost per card Postage Renewal Fee Subtotal Cashback
$99 Retail 200 0.98 88 25 309 0
Page 1

2. Sheet1
$199 Preferred 200 0.98 88 25 309 0
Wholesale 200 0.62 88 0 212 0
Distributor 200 0.62 88 35 247 6.2
Page 2

3. Sheet1
utor program
Net cost per year
383
434
0
548
0
600.8
Net cost per year
309
Page 3

4. Sheet1
309
212
253.2
Page 4