MAVERICKS

Liberty Lake, WA

Week 10Mar 7

Shop Revenue

$68,963 QTD
1
2
3
4
5
6
7
8
9
10
11
12
13
Micheal Marinello$20,81630.2%
GTO Estrada$17,10824.8%
Jonathan Palmer$15,14622.0%
Thomas Pratt$12,36317.9%
Labi Hasani$3,5305.1%
Projected Q1$89,652

Profit Pool

$0 projected

Shop Profit split 50/50 into two bonus pools

At current pace, Shop Profit is at or below baseline.

Bonus pools activate when revenue exceeds baseline.

Projected Revenue$89,652
Commission (65.1%)($58,341)
Operating Expenses (15.0%)($13,448)
Licensing Fee($21,000)
Shop Profit$-3,136

Your Equity

Shop Value $0

Ownership Weight = √ Lifetime Sales

GTO Estrada
$0521
Micheal Marinello
$0450
Thomas Pratt
$0244
Jonathan Palmer
$0216
Labi Hasani
$068

Your Equity grows as you build the shop. Weight shown at right.

GTO Estrada

Commission
QTD actual
$11,667
Production Bonus
24.8% of pool
$0
Ownership Profits
Weight 521
$0
Equity
Unrealized
$0
Lifetime Sales
Cumulative production
$271,581

Bonus and Profits are projected Q1 estimates. Commission is actual QTD.