732-749-1313| Description | C2C /IC | W2 Hrly | Direct Hire |
|---|---|---|---|
| Avg Bill Rate | |||
| Avg Pay Rate |
| YEAR1 | C2C | W2 | Total-Net | C2CGP$ | C2CLoad@10 | C2CRefFee | C2CRoyalty | C2CShare | W2GP$ | w2Load@20 | w2RefFee | w2Royalty | w2Share | Your Share | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Add | Drop | Add | Drop | |||||||||||||
| {{mon.month}} | {{mon.TotalNet}} | {{mon.c2cgp}} | {{mon.c2cload}} | {{mon.c2recrfee}} | {{mon.c2Royalty}} | {{mon.c2cShare}} | {{mon.w2gp}} | {{mon.w2load}} | {{mon.w2recrfee}} | {{mon.w2Royalty}} | {{mon.w2Share}} | {{mon.YourShare | number:0}} | ||||
| Year1 Revenue: | {{year1rev| number:0}} | Total Y-1 | {{year1total|number:0}} | |||||||||||||
| Avg/Month | {{year1total/12|number:0}} | |||||||||||||||
| YEAR2 | C2C | W2 | Total-Net | C2CGP$ | C2CLoad@10 | C2CRefFee | C2CRoyalty | C2CShare | W2GP$ | w2Load@20 | w2RefFee | w2Royalty | w2Share | Your Share | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Add | Drop | Add | Drop | |||||||||||||
| {{mon.month}} | {{mon.TotalNet}} | {{mon.c2cgp}} | {{mon.c2cload}} | {{mon.c2recrfee}} | {{mon.c2Royalty}} | {{mon.c2cShare}} | {{mon.w2gp}} | {{mon.w2load}} | {{mon.w2recrfee}} | {{mon.w2Royalty}} | {{mon.w2Share}} | {{mon.YourShare | number:0}} | ||||
| Year2 Revenue: | {{year2rev| number:0}} | Total Y-2 | {{year2total|number:0}} | |||||||||||||
| Avg/Month | {{year2total/12|number:0}} | |||||||||||||||
| Description | C2C/IC | W2 | Direct Hire |
|---|---|---|---|
| Bill Rate | {{c2cavgbillrate| number : 2}} | {{w2avgbillrate| number : 2}} | {{dhbillrate| number : 2}} |
| Pay Rate | {{c2cavgpayrate| number : 2}} | {{w2avgpayrate| number : 2}} | {{dhpayrate| number : 2}} |
| Gross Profit$ (Gross Spread) | {{c2c_gp| number : 2}} | {{w2_gp| number : 2}} | {{dh_gp| number : 2}} |
| ApTask Admin Fee (W=20%, C2C=10%) |
{{c2c_admin_fee| number : 2}} | {{w2_admin_fee| number : 2}} | {{dh_admin_fee| number : 2}} |
| Gross Profit after Admin fee | {{c2c_gp_aload| number : 2}} | {{w2_gp_aload| number : 2}} | {{dh_gp_aload| number : 2}} |
| Royalty @1% | {{c2c_royalty| number : 2}} | {{w2_royalty| number : 2}} | {{dh_royalty| number : 2}} |
| ApTask Recruitment Fee-30% | {{c2c_rec_fee| number : 2}} | {{w2_rec_fee| number : 2}} | {{dh_rec_fee| number : 2}} |
| Franchisee Receives | {{c2c_fra_rcvs| number : 2}} | {{w2_fra_rcvs| number : 2}} | {{dh_fra_rcvs| number : 2}} |
| Franchisee % of total spread | {{c2c_fra_tot_spread * 100 | number : 2}}% | {{w2_fra_tot_spread *100 | number : 2}}% | {{dh_fra_tot_spread * 100| number : 2}}% |
| Franchisee % of Revenues | {{c2c_fra_rev * 100| number : 2}}% | {{w2_fra_rev * 100| number : 2}}% | {{dh_fra_rev* 100| number : 2}}% |
| ApTask Receives $ | {{c2c_share | number : 2}} | {{w2_share | number : 2}} | {{dh_share | number : 2}} |
| ApTask % (this includes statutory cost for W2) |
{{c2c_satutory * 100| number : 2}}% | {{w2_satutory * 100| number : 2}}% | {{dh_satutory * 100| number : 2}}% |
| Description | C2C /IC | W2 Hrly | Direct Hire | |||
|---|---|---|---|---|---|---|
| Avg Bill Rate | {{c2cavgbillrate}} | {{w2avgbillrate}} | {{dhbillrate}} | |||
| Avg Pay Rate | {{c2cavgpayrate}} | {{w2avgpayrate}} | ||||
| YEAR1 | C2C | W2 | Total-Net | Your Share | ||
| Add | Drop | Add | Drop | |||
| {{mon.month}} | {{mon.C2CADD}} | {{mon.C2CDROP}} | {{mon.W2ADD}} | {{mon.W2DROP}} | {{mon.TotalNet}} | {{mon.YourShare | number:0}} |
| Total Y-1 | {{year1total|number:0}} | |||||
| Avg/Month | {{year1total/12|number:0}} | |||||
| {{mon.month}} | {{mon.C2CADD}} | {{mon.C2CDROP}} | {{mon.W2ADD}} | {{mon.W2DROP}} | {{mon.TotalNet}} | {{mon.YourShare | number:0}} |
| Total Y-2 | {{year2total|number:0}} | |||||
| Avg/Month | {{year2total/12|number:0}} | |||||
*Enter the Average Bill Rate? & Average Pay Rate? for C2C/IC?, W2? & Direct Hire? in US$
*Fill in estimated number of hiring & drop offs for C2C & W2 month on month
Export to Excel