Ownership Percentages for 3731 Northwestern LLC

	A	B	C	D	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA
1	As of 30 Jan 2022	TOTALS	550		884	52000	638.4	726.8	992.0	1542.0								Typical Sale Profit	$38,000.00	$28,000.00	$18,000.00	$8,000.00
2			Work Hours	Remaining	SourceCred Points	Capital Requested	Labor Totals with Ratio				Labor Shares with Ratio				OWNERSHIP / RETURN with Ratio of Capital : Labor				Typical Returns given Sale Price				Hourly Wage given Sale Price
3	Contributor	Username	Work Hours	Work Hours	SourceCred Points	Capital Requested	10:1	5:1	2:1	1:1	10:1	5:1	2:1	1:1	10:2:1	5:2:1	2:2:1	1:2:1	$90,000.00	$80,000.00	$70,000.00	$60,000.00	$90,000.00	$80,000.00	$70,000.00	$60,000.00

4	Paul Pham	@cryptogoth	384		326	52000	416.6	449.2	547.0	931.0	65.26%	61.81%	55.14%	60.38%	95.51%	91.03%	85.20%	77.57%	$32,374.70	$23,855.04	$15,335.38	$6,815.73	$84.31	$62.12	$39.94	$17.75
5	Adrian Laurenzi	@adrian	47		148	0	61.8	76.6	121.0	168.0	9.68%	10.54%	12.20%	10.89%	1.22%	2.44%	4.03%	6.10%	$1,529.58	$1,127.06	$724.54	$322.02	$32.54	$23.98	$15.42	$6.85
6	Walter Fruge		20		0		20.0	20.0	20.0	40.0	3.13%	2.75%	2.02%	2.59%	0.20%	0.40%	0.67%	1.01%	$252.82	$186.29	$119.76	$53.23	$12.64	$9.31	$5.99	$2.66
7	Damien Cook	@dmcook32	29		28	0	31.8	34.6	43.0	72.0	4.98%	4.76%	4.33%	4.67%	0.43%	0.87%	1.43%	2.17%	$543.57	$400.52	$257.48	$114.44	$18.74	$13.81	$8.88	$3.95
8	Jacob Fukesman	@yfgame	10		189		28.9	47.8	104.5	114.5	4.53%	6.58%	10.53%	7.43%	1.05%	2.11%	3.48%	5.27%	$1,321.00	$973.37	$625.74	$278.10	$132.10	$97.34	$62.57	#DIV/0!
9	Slim	@slimbandana313	36.5		38		40.3	44.1	55.5	92.0	6.31%	6.07%	5.59%	5.97%	0.56%	1.12%	1.85%	2.80%	$701.58	$516.96	$332.33	$147.70	$19.22	$14.16	$9.10	$4.05
10	Hana Merrill	@HMerrill	4.5		49		9.4	14.3	29.0	33.5	1.47%	1.97%	2.92%	2.17%	0.29%	0.58%	0.96%	1.46%	$366.59	$270.12	$173.65	$77.18	$81.47	$60.03	$38.59	$17.15
11	Sam Corey	@samhcorey	6		7		6.7	7.4	9.5	15.5	1.05%	1.02%	0.96%	1.01%	0.10%	0.19%	0.32%	0.48%	$120.09	$88.49	$56.89	$25.28	$20.02	$14.75	$9.48	$4.21
12	Jason Perrin	@jjp	7		32		10.2	13.4	23.0	30.0	1.60%	1.84%	2.32%	1.95%	0.23%	0.46%	0.77%	1.16%	$290.75	$214.23	$137.72	$61.21	$41.54	$30.60	$19.67	$8.74
13	Malik	@Malik	6		9		6.9	7.8	10.5	16.5	1.08%	1.07%	1.06%	1.07%	0.11%	0.21%	0.35%	0.53%	$132.73	$97.80	$62.87	$27.94	$22.12	$16.30	$10.48	$4.66
14	Summer	@gymnogoth			22		2.2	4.4	11.0	11.0	0.34%	0.61%	1.11%	0.71%	0.11%	0.22%	0.37%	0.55%	$139.05	$102.46	$65.87	$29.27	#DIV/0!	#DIV/0!	#DIV/0!	#DIV/0!
15	Margo	@Margo .			8		0.8	1.6	4.0	4.0	0.13%	0.22%	0.40%	0.26%	0.04%	0.08%	0.13%	0.20%	$50.56	$37.26	$23.95	$10.65	#DIV/0!	#DIV/0!	#DIV/0!	#DIV/0!
16	Greg Brazel	@rebuilder			28		2.8	5.6	14.0	14.0	0.44%	0.77%	1.41%	0.91%	0.14%	0.28%	0.47%	0.71%	$176.98	$130.40	$83.83	$37.26	#DIV/0!	#DIV/0!	#DIV/0!	#DIV/0!
17
18	END
19
20
21
22
23
24
25
26
27
28
29
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