Plan & Results

Maze Plan & Results

6 Items
01

Tiers

Start Date 05/26/2026
Last 30 Day Prior to Signing $12,426.43
$0 - $19,999 / 35% Take Home: $0-$12,999
$20,000 - $34,999 / 40% Take Home: $12,000-$20,999
$35,000 - $49,999 / 45% Take Home: $19,250-$27,499
$50,000+ / 50% Take Home: $25,000+

Every tier has been strategically structured to protect and grow your take-home income while giving our team the resources and incentives required to scale your marketing, expand your reach, and maximize long-term revenue.

02

Results Since Starting

Before signing

(30% MGMT fee) / (April 26th - May 25th)
Net Revenue $12,426.43
New Subscribers 312
Take-Home $8,698.50

↓

Most recent 30 days

35% MGMT fee
Net Revenue $19,199.98
New Subscribers 600
Take-Home $12,479.99

Since we began working together, new subscribers have increased by approximately 92%, meaning subscriber acquisition has nearly doubled.

The increased subscriber volume produced a 54.5% increase in net revenue.

Most importantly, her estimated take-home increased by approximately 43.5%, from $8,698.50 to $12,479.99.

03

Ken - May Projected Take-Home

LTV $41.04 Per Sub
Messaging / Tips 20%
Subs 296
Projected Acc Net $12,170.59
Ken Split -$1,398
Total Take-home $10,772.59
04

Silver Mediums Current Take-Home

LTV $30.73
Tier 35%
Subs 629
Past 30 Acc Net $19,304.74
Silver Mediums Split $6,756.65
Total Take-Home $12,548.09

Without our team making up a % of the incoming traffic, I believe staying w/ Ken for the months June / July would have steadily decreased the Accounts Net over time.

05

Marketing / Chatting Plans

  • Not Available in August for Collabs
  • Wiling to Collab in September (Not Available: September 3rd | 23rd | 16th
  • White Wall Skits
  • Possibly have Matthew help with skits prior to LA trip
  • Big Page / Meta Ads - The Formula that Works
  • Wants more Reel Ideas
  • Increase LTV possibly (From $30-$40)
06

Financial Situation

  • 7.2k Bills
  • Paying Taxes on Full Net: $5,792.86
  • Paying Taxes on Take-Home Net: $3,764.42
  • Current 30 Day Bills: $12,992.86
  • Take-Home 30 Day Bills: $10,964.42

We understand how important it is to increase Maze’s take-home so she no longer needs to dip into her savings to cover monthly expenses.

This is a top priority for our team. As we expand the account’s marketing and dedicate additional resources to its growth, we will scale her revenue and take-home accordingly.

Our goal is to make the current financial strain a non-issue within the next few months by building sustainable, consistent income that comfortably supports her expenses.

9,837.56