| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Phase 1 (In Office) | 250 Hours | 120 Calling, 30 Reviews | $15 Per Hour +$600 Bonus | 20% Comisssion Share | |||||||||||||||||||||
2 | Phase 2 (In Office) | 250 Hours | 225 Calling, 25 Reviews | $17.50 Per Hour | 25% Commission Share | |||||||||||||||||||||
3 | Phase 3 Option A (Work From Anywhere) | 300 Hours | 275 Calling, 25 Reviews | $20 Per Hour | 30% Commission Share | |||||||||||||||||||||
4 | Phase 3 Option B (Open Time In Office) | 300 Hours | 225 Calling, 50 Open, 25 Reviews | $20 Per Hour | 30% Commission Share | |||||||||||||||||||||
5 | Phase 4 Optional | 500 Hours | 475 Calling, 25 Reviews | $22.5 Per Hour | 30% Commission Share | |||||||||||||||||||||
6 | Full Time Contractor (Work From Anywhere) | Commission | No Required Hours | Contractor | ||||||||||||||||||||||
7 | ||||||||||||||||||||||||||
8 | ||||||||||||||||||||||||||
9 | ||||||||||||||||||||||||||
10 | Phase 1 | Hours | Rate | Earnings | Phase 2 | Hours | Rate | Earnings | ||||||||||||||||||
11 | Week 1 | 5.0 | $ - | $ - | Week 31 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
12 | Week 2 | 5.0 | $ - | $ - | Week 32 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
13 | Week 3 | 5.0 | $ - | $ - | Week 33 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
14 | Week 4 | 5.0 | $ - | $ - | Week 34 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
15 | Week 5 | 5.0 | $ - | $ - | Week 35 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
16 | Week 6 | 5.0 | $ - | $ - | Week 36 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
17 | Week 7 | 5.0 | $ - | $ - | Week 37 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
18 | Week 8 | 5.0 | $ - | $ - | Week 38 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
19 | Week 9 | 5.0 | $ 15.00 | $ 75.00 | Week 39 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
20 | Week 10 | 5.0 | $ 15.00 | $ 75.00 | Week 40 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
21 | Week 11 | 5.0 | $ 15.00 | $ 75.00 | Week 41 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
22 | Week 12 | 5.0 | $ 15.00 | $ 75.00 | Week 42 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
23 | Week 13 | 5.0 | $ 15.00 | $ 75.00 | Week 43 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
24 | Week 14 | 5.0 | $ 15.00 | $ 75.00 | Week 44 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
25 | Week 15 | 5.0 | $ 15.00 | $ 75.00 | Week 45 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
26 | Week 16 | 5.0 | $ 15.00 | $ 75.00 | Week 46 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
27 | Week 17 | 5.0 | $ 15.00 | $ 75.00 | Week 47 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
28 | Week 18 | 5.0 | $ 15.00 | $ 75.00 | Week 48 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
29 | Week 19 | 5.0 | $ 15.00 | $ 75.00 | Week 49 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
30 | Week 20 | 5.0 | $ 15.00 | $ 75.00 | Week 50 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
31 | Week 21 | 5.0 | $ 15.00 | $ 75.00 | Week 51 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
32 | Week 22 | 5.0 | $ 15.00 | $ 75.00 | Week 52 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
33 | Week 23 | 5.0 | $ 15.00 | $ 75.00 | Week 53 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
34 | Week 24 | 5.0 | $ 15.00 | $ 75.00 | Week 54 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
35 | Week 25 | 5.0 | $ 15.00 | $ 75.00 | Week 55 | 10.0 | $ 17.50 | $ 175.00 | ||||||||||||||||||
36 | Week 26 | 5.0 | $ 15.00 | $ 75.00 | ||||||||||||||||||||||
37 | Week 27 | 5.0 | $ 15.00 | $ 75.00 | ||||||||||||||||||||||
38 | Week 28 | 5.0 | $ 15.00 | $ 75.00 | ||||||||||||||||||||||
39 | Week 29 | 5.0 | $ 15.00 | $ 75.00 | ||||||||||||||||||||||
40 | Week 30 | 5.0 | $ 15.00 | $ 75.00 | ||||||||||||||||||||||
41 | ||||||||||||||||||||||||||
42 | ||||||||||||||||||||||||||
43 | Semi-Annual Salary (Sum Hourly Pay) | $ 1,650.00 | Earnings (After Donation Company Net) | $ 6,250.00 | Semi-Annual Salary (Sum Hourly Pay) | $ 4,375.00 | Earnings (After Donation Company Net) | $ 9,375.00 | ||||||||||||||||||
44 | Volume (Plug-In Estimate) | $ 1,000,000.00 | Company Share (80% Of Earnings) | $ 5,000.00 | Volume (Plug-In Estimate) | $ 1,500,000.00 | Company Share (75% Of Earnings) | $ 7,031.25 | ||||||||||||||||||
45 | Commission (1.25% Share Of Volume) | $ 12,500.00 | Employee Share (20% Of Earnings) | $ 1,250.00 | Commission (1.25% Share Of Volume) | $ 18,750.00 | Employee Share (25% Of Earnings) | $ 2,343.75 | ||||||||||||||||||
46 | Donations (Commission/2) | $ 6,250.00 | Employee Bonus (First 8 Weeks Pay) | $ 600.00 | Donations (Commission/2) | $ 9,375.00 | ||||||||||||||||||||
47 | ||||||||||||||||||||||||||
48 | Employee Pay (Salary + Commission Share + Bonus) | $ 3,500.00 | Cumulative Donations | $ 6,250.00 | Employee Pay (Salary + Commission Share) | $ 6,718.75 | Cumulative Donations | $ 15,625.00 | ||||||||||||||||||
49 | Company Profit (Earnings-Employee Pay) | $ 2,750.00 | Cumulative Company Profit | $ 2,750.00 | Company Profit (Earnings-Employee Pay) | $ 2,656.25 | Cumulative Company Profit | $ 5,406.25 | ||||||||||||||||||
50 | Hourly Rate (Hours/Employee Pay) | $ 23.33 | Cumulative Employee Pay | $ 3,500.00 | Hourly Rate (Hours/Employee Pay) | $ 26.88 | Cumulative Employee Pay | $ 10,218.75 | ||||||||||||||||||
51 | ||||||||||||||||||||||||||
52 | Phase 3 | Hours | Rate | Earnings | Phase 4 | Hours | Rate | Earnings | ||||||||||||||||||
53 | Week 56 | 12.0 | $ 20.00 | $ 240.00 | Week 81 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
54 | Week 57 | 12.0 | $ 20.00 | $ 240.00 | Week 82 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
55 | Week 58 | 12.0 | $ 20.00 | $ 240.00 | Week 83 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
56 | Week 59 | 12.0 | $ 20.00 | $ 240.00 | Week 84 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
57 | Week 60 | 12.0 | $ 20.00 | $ 240.00 | Week 85 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
58 | Week 61 | 12.0 | $ 20.00 | $ 240.00 | Week 86 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
59 | Week 62 | 12.0 | $ 20.00 | $ 240.00 | Week 87 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
60 | Week 63 | 12.0 | $ 20.00 | $ 240.00 | Week 88 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
61 | Week 64 | 12.0 | $ 20.00 | $ 240.00 | Week 89 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
62 | Week 65 | 12.0 | $ 20.00 | $ 240.00 | Week 90 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
63 | Week 66 | 12.0 | $ 20.00 | $ 240.00 | Week 91 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
64 | Week 67 | 12.0 | $ 20.00 | $ 240.00 | Week 92 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
65 | Week 68 | 12.0 | $ 20.00 | $ 240.00 | Week 93 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
66 | Week 69 | 12.0 | $ 20.00 | $ 240.00 | Week 94 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
67 | Week 70 | 12.0 | $ 20.00 | $ 240.00 | Week 95 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
68 | Week 71 | 12.0 | $ 20.00 | $ 240.00 | Week 96 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
69 | Week 72 | 12.0 | $ 20.00 | $ 240.00 | Week 97 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
70 | Week 73 | 12.0 | $ 20.00 | $ 240.00 | Week 98 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
71 | Week 74 | 12.0 | $ 20.00 | $ 240.00 | Week 99 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
72 | Week 75 | 12.0 | $ 20.00 | $ 240.00 | Week 100 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
73 | Week 76 | 12.0 | $ 20.00 | $ 240.00 | Week 101 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
74 | Week 77 | 12.0 | $ 20.00 | $ 240.00 | Week 102 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
75 | Week 78 | 12.0 | $ 20.00 | $ 240.00 | Week 103 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
76 | Week 79 | 12.0 | $ 20.00 | $ 240.00 | Week 104 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
77 | Week 80 | 12.0 | $ 20.00 | $ 240.00 | Week 105 | 20.0 | $ 22.50 | $ 450.00 | ||||||||||||||||||
78 | ||||||||||||||||||||||||||
79 | Semi-Annual Salary (Sum Hourly Pay) | $ 6,000.00 | Earnings (After Donation Company Net) | $ 12,500.00 | Semi-Annual Salary (Sum Hourly Pay) | $ 11,250.00 | Earnings (After Donation Company Net) | $ 18,750.00 | ||||||||||||||||||
80 | Volume (Plug-In Estimate) | $ 2,000,000.00 | Company Share (70% Of Earnings) | $ 8,750.00 | Volume (Plug-In Estimate) | $ 3,000,000.00 | Company Share (70% Of Earnings) | $ 13,125.00 | ||||||||||||||||||
81 | Commission (1.25% Share Of Volume) | $ 25,000.00 | Employee Share (30% Of Earnings) | $ 3,750.00 | Commission (1.25% Share Of Volume) | $ 37,500.00 | Employee Share (30% Of Earnings) | $ 5,625.00 | ||||||||||||||||||
82 | Donations (Commission/2) | $ 12,500.00 | Donations (Commission/2) | $ 18,750.00 | ||||||||||||||||||||||
83 | ||||||||||||||||||||||||||
84 | Employee Pay (Salary + Commission Share) | $ 9,750.00 | Cumulative Donations | $ 28,125.00 | Employee Pay (Salary + Commission Share) | $ 16,875.00 | Cumulative Donations | $ 46,875.00 | ||||||||||||||||||
85 | Company Profit (Earnings-Employee Pay) | $ 2,750.00 | Cumulative Company Profit | $ 8,156.25 | Company Profit (Earnings-Employee Pay) | $ 1,875.00 | Cumulative Company Profit | $ 10,031.25 | ||||||||||||||||||
86 | Hourly Rate (Hours/Employee Pay) | $ 32.50 | Cumulative Employee Pay | $ 19,968.75 | Hourly Rate (Hours/Employee Pay) | $ 33.75 | Cumulative Employee Pay | $ 36,843.75 | ||||||||||||||||||
87 | ||||||||||||||||||||||||||
88 | Contractor | Volume | Commission | Donations | Earnings | Employee Share | Cumulative Donations | Cumulative Employee Pay | Cumulative Company Profit | |||||||||||||||||
89 | 50 Closings at 65% | $ 20,000,000.00 | $ 250,000.00 | $ 125,000.00 | $ 125,000.00 | $ 81,250.00 | $ 125,000.00 | $ 81,250.00 | $ 43,750.00 | |||||||||||||||||
90 | 100 Closings at 70% | $ 40,000,000.00 | $ 500,000.00 | $ 250,000.00 | $ 250,000.00 | $ 175,000.00 | $ 375,000.00 | $ 256,250.00 | $ 118,750.00 | |||||||||||||||||
91 | 200 Closings 75% | $ 80,000,000.00 | $ 1,000,000.00 | $ 500,000.00 | $ 500,000.00 | $ 375,000.00 | $ 875,000.00 | $ 631,250.00 | $ 243,750.00 | |||||||||||||||||
92 | 250 Closings at 80% | $ 100,000,000.00 | $ 1,250,000.00 | $ 625,000.00 | $ 625,000.00 | $ 500,000.00 | $ 1,500,000.00 | $ 1,131,250.00 | $ 368,750.00 | |||||||||||||||||
93 | 300 Closings at 85% | $ 110,000,000.00 | $ 1,375,000.00 | $ 687,500.00 | $ 687,500.00 | $ 584,375.00 | $ 2,187,500.00 | $ 1,715,625.00 | $ 471,875.00 | |||||||||||||||||
94 | 95% Lifetime Share | $ 10,000,000.00 | $ 100,000.00 | $ 50,000.00 | $ 50,000.00 | $ 47,500.00 | $ 2,237,500.00 | $ 1,763,125.00 | $ 474,375.00 | |||||||||||||||||
95 | ||||||||||||||||||||||||||
96 | ||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||
98 | ||||||||||||||||||||||||||
99 | ||||||||||||||||||||||||||
100 |