Certified Total w/ Splits
$447,417
Goal $820.3K • 99.4% of goal
Total WIP
$106,147
42.5% of retirement goal
Total PI
$553,564
Certified w/ splits + Total WIP
Projected Gross Pay
$52,068
Cert 4.5% • WIP 0.8%
Certified Pace
182.3%
Expected $245.5K today
WIP Pace
77.8%
Expected $136.4K today
Division 01
Certified / Liquid Performance
Goal
Base (no splits)
$422,812
Total w/ Splits
$447,417
99.4% to goal99.4%
Needed / day
$258
Projected finish
$820,265
Division 02
WIP / Retirement Performance
Goal
WIP Sold
$106,147
Total WIP
$106,147
42.5% to goal42.5%
Needed / day
$14,385
Projected finish
$194,602
WIP Sold
$106,147
New WIP
$71,535
Existing WIP
$34,612
Auto-calculated from WIP Submission Ledger below.
Ledger
WIP Submission Ledger
New$71,535
Existing$34,612
Total WIP$106,147
| Client | Customer # | WIP Type | WIP Amount | Rep / Partner | Notes | |
|---|---|---|---|---|---|---|
| WIP / Retirement Total | $106,146.75 | |||||
Ledger
Phoenix Half Ledger
| Client | Customer # | Phoenix Half Amount | Rep / Partner | Notes | |
|---|---|---|---|---|---|
| Phoenix Half Total | $24,605.00 | ||||
Team
PIE Forecast
Team % of $10M
150.0%
PIE Tier
3.0%
PIE Pool
$450K
Personal Qual. Prod.
$553.6K
Personal PIE Alloc.
6.9%
Estimated PIE PayoutNot Qualified Yet
$31,138
Eligibility Checklist
Team WIP > $6M
$6.5MTeam New WIP > $4M
$4.2MDavid Certified ≥ Goal
$447.4KDavid WIP > $100k
$106.1KPayout
Commission Forecast
Certified Rate
4.5%
Certified Commission
$20,134
WIP Rate
0.8%
WIP Commission
$796
Estimated PIE Payout
$31,138
Projected Gross Pay
$52,068
Next Certified Tier
Next rate 5.5% at $474K
Needed
$26,583
Next WIP Tier
Next rate 1.8% at $250K
Needed
$143,853
Payback
Certified Split Payback
Not Qualified
Normal PathActive
PendingDavid ≥ Goal ($450K)
$2.6K neededTeam ≥ $10M certified
Alternative Path
PendingDavid ≥ $675k (150% goal)
$227.6K neededDavid New WIP ≥ $200k
$128.5K needed