Own Your Why®: Community Revenue Breakdown

	A	B	C	D	E	F	G	I	J	K	L	M	N	O	Q	R	S	T	U	V	W
1	Scenario 1							Scenario 2							Scenario 3
2	10 members							20 members							100 members
3	with an avg. membership rate of $45/month							with an avg. membership rate of $45/month							with an avg. membership rate of $45/month
4
5	If throughout the course of a full 3 months the Own Your Why®: Community has					10	members,	If throughout the course of a full 3 months the Own Your Why®: Community has					20	members,	If throughout the course of a full 3 months the Own Your Why®: Community has					100	members,
6	then each member can expect a quarterly bonus payment of					$32.55	members,	then each member can expect a quarterly bonus payment of					$48.82	members,	then each member can expect a quarterly bonus payment of					$61.84	members,
7
8
9
10	Here's how I got there:							Here's how I got there:							Here's how I got there:
11
12		Revenue per member (minus CC processing fees)		Number of members		Monthly revenue			Revenue per member (minus CC processing fees)		Number of members		Monthly revenue			Revenue per member (minus CC processing fees)		Number of members		Monthly revenue
13		$43.40	x	10	=	$433.95			$43.40	x	20	=	$867.90			$43.40	x	100	=	$4,339.50
14
15	The monthly revenue of $424.20 will then be distributed into the following categories.							The monthly revenue of $848.40 will then be distributed into the following categories.							The monthly revenue of $4,242.00 will then be distributed into the following categories.
16
17	Overhead	$108.49	25%					Overhead	$108.49	13%					Overhead	$108.49	3%
18	Profit Sharing	$108.49	25%					Profit Sharing for members	$325.46	37%					Profit Sharing for members	$2,061.26	47%
19	Taxes	$108.49	25%					Taxes	$216.98	25%					Taxes	$1,084.88	25%
20	Maggie's Pay	$108.49	25%					Maggie's Pay	$216.98	25%					Maggie's Pay	$1,084.88	25%
21		$433.95	100%						$867.90	100%						$4,339.50	100%
22
23	Estimated monthly profit share per member							Estimated monthly profit share per member							Estimated monthly profit share per member
24		$108.49	➗	10	=	$10.85			$325.46	➗	20	=	$16.27			$2,061.26	➗	100	=	$20.61
25
26	Profit Shares will be paid out quarterly, so here's what you can expect to receive.*							Profit Shares will be paid out quarterly, so here's what you can expect to receive.*							Profit Shares will be paid out quarterly, so here's what you can expect to receive.*
27		$32.55							$48.82							$61.84
28
29	*This assumes that the number of members stays the same over the three month period, and it also assumes that you were a member for that entire three-month duration before that quarterly payout. In reality, there will be more fluctuations, so I'll keep a Google Sheet updated with the real membership & profit sharing numbers that I'll update when we have membership changes.							*This assumes that the number of members stays the same over the three month period, and it also assumes that you were a member for that entire three-month duration before that quarterly payout. In reality, there will be more fluctuations, so I'll keep a Google Sheet updated with the real membership & profit sharing numbers that I'll update when we have membership changes.							*This assumes that the number of members stays the same over the three month period, and it also assumes that you were a member for that entire three-month duration before that quarterly payout. In reality, there will be more fluctuations, so I'll keep a Google Sheet updated with the real membership & profit sharing numbers that I'll update when we have membership changes.
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100