$300/month + $500 setup fee
| Revenue Share (Monthly) | |
|---|---|
| Matheus | $250 |
| Little Giant | $50 |
| Revenue Share (Setup Fee) | |
| Matheus | $400 |
| Little Giant | $100 |
$150 for each additional campaign (ad set)
Annual Pay Discount: 20% off Little Giant's share
$780/month
| Revenue Share | |
|---|---|
| Matheus | $300 |
| Little Giant | $480 |
$150 for each additional campaign (ad set)
Annual Pay Discount: 20% off Little Giant's share
Little Giant pays for the management employee
| Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Starter Sign-Ups | 2 | 4 | 6 | 8 | 10 | 12 | 14 | 16 | 18 | 20 | 22 | 24 |
| Standard Sign-Ups | 3 | 6 | 9 | 12 | 15 | 18 | 21 | 24 | 27 | 30 | 33 | 36 |
| Little Giant Revenue | $2,690 | $6,180 | $9,870 | $13,780 | $17,930 | $22,340 | $27,030 | $32,020 | $37,330 | $42,980 | $48,990 | $55,380 |
| Matheus Revenue | $2,600 | $6,300 | $10,300 | $14,600 | $19,200 | $24,100 | $29,300 | $34,800 | $40,600 | $46,700 | $53,100 | $59,800 |
| Cumulative Agents | 5 | 10 | 15 | 20 | 25 | 30 | 35 | 40 | 45 | 50 | 55 | 60 |
| LG Revenue per Agent | $538 | $618 | $658 | $689 | $717 | $745 | $772 | $800 | $830 | $860 | $891 | $923 |
| Matheus Revenue per Agent | $520 | $630 | $687 | $730 | $768 | $803 | $837 | $870 | $902 | $934 | $965 | $997 |
| Attrition Rate | 10% |
|---|