| # | Client | Monthly | SMS | Total Rev | Cost | Net Profit | D + H (60%) | K + S (40%) |
|---|---|---|---|---|---|---|---|---|
| 1 | David Burns ACTIVE |
$1,250 | 0 | $1,250.00 | $0.00 | $1,250.00 | $750.00 | $500.00 |
| 2 | Jensen ACTIVE |
$1,250 | 0 | $1,250.00 | $0.00 | $1,250.00 | $750.00 | $500.00 |
| 3 | Jon Ling ACTIVE |
$1,250 | 0 | $1,250.00 | $0.00 | $1,250.00 | $750.00 | $500.00 |
| 4 | Conrad Huckabee ACTIVE |
$649 | 1,513 | $674.42 | $12.56 | $661.86 | $397.12 | $264.74 |
| 5 | Wesley Dakota Hart ACTIVE |
$649 | 135 | $651.27 | $1.12 | $650.15 | $390.09 | $260.06 |
| 6 | Andrew Henriquez ACTIVE |
$649 | — | $649 | — | $649 | $389.40 | $259.60 |
| 7 | Caden ACTIVE |
$649 | 0 | $649.00 | $0.00 | $649.00 | $389.40 | $259.60 |
| 8 | Evan ACTIVE |
$649 | — | $649 | — | $649 | $389.40 | $259.60 |
| 9 | Lucas G ACTIVE |
$649 | 0 | $649.00 | $0.00 | $649.00 | $389.40 | $259.60 |
| 10 | Neko Hobson ACTIVE |
$649 | 0 | $649.00 | $0.00 | $649.00 | $389.40 | $259.60 |
| 11 | Tomas Ramirez ACTIVE |
$649 | 0 | $649.00 | $0.00 | $649.00 | $389.40 | $259.60 |
| 12 | John Joseph Seyferth PENDING PAYMENT |
$0 + $1,250 pending | — | — | — | — | — | — |
| 13 | Lucas Ligouzat PENDING PAYMENT |
$0 + $1,250 pending | — | — | — | — | — | — |
| 14 | Cole Murphy PENDING PAYMENT |
$0 + $649 pending | — | — | — | — | — | — |
| 15 | Elian Gonzalez PENDING PAYMENT |
$0 + $649 pending | — | — | — | — | — | — |
| 16 | Jonah PENDING PAYMENT |
$0 + $649 pending | — | — | — | — | — | — |