JV Break-even Graph
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
Month
Solo ProfitJV Gross
JV Client Net
JV Share
Client Delta
Cumulative
JV Profit Share
2
1$50,000$50,500$49,995$505-$5-$51%
3
2$50,500$51,515$51,000$515$500$495
4
3$51,005$52,551$52,025$526$1,020$1,515
Natural Growth
5
4$51,515$53,607$53,071$536$1,556$3,0711%
6
5$52,030$54,684$54,137$547$2,107$5,178
7
6$52,551$55,783$55,226$558$2,675$7,853
Additional Growth
8
7$53,076$56,905$56,336$569$3,260$11,1121%
9
8$53,607$58,048$57,468$580$3,861$14,974
10
9$54,143$59,215$58,623$592$4,480$19,454
11
10$54,684$60,405$59,801$604$5,117$24,571
12
11$55,231$61,620$61,003$616$5,772$30,343
13
12$55,783$62,858$62,230$629$6,446$36,789
14
13$56,341$64,122$63,480$641$7,139$43,929
15
14$56,905$65,410$64,756$654$7,852$51,780
16
15$57,474$66,725$66,058$667$8,584$60,365
17
16$58,048$68,066$67,386$681$9,337$69,702
18
17$58,629$69,435$68,740$694$10,111$79,813
19
18$59,215$70,830$70,122$708$10,907$90,720
20
19$59,807$72,254$71,531$723$11,724$102,444
21
20$60,405$73,706$72,969$737$12,564$115,007
22
21$61,010$75,188$74,436$752$13,426$128,433
23
22$61,620$76,699$75,932$767$14,312$142,746
24
23$62,236$78,241$77,458$782$15,222$157,968
25
24$62,858$79,813$79,015$798$16,157$174,125
26
27
28
29
30
The orange line shows the gross revenue, which is what the client would get if they exited the JV.
31
But growth would then slow, so they'd soon be worse off.
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
Loading...
 
 
 
No Baseline
With Baseline
Turnover-based (WP2)