NEXA vs CCM Pro Forma

Interactive decision model comparing CCM personal compensation + branch-owner profit against NEXA personal compensation, direct downline income, NEXA100 General Marketing Ledger credits, servicing residuals, and transition costs.
CCM: 150 bps personal / 250 bps branch revenue NEXA: 250→52 bps margin · 275→55 bps margin
CCM Year 1 Owner Economics
$0
Personal LO comp + net branch profit
NEXA Year 1 Cash Net
$0
After operating costs, recruiting and exit cost
Year 1 GML Credit
$0
NEXA100 General Marketing Ledger
NEXA Total Economic Value
$0
Cash net + GML value
Year 1 Advantage incl. GML
$0
NEXA total value minus CCM

Calculating…

NEXA100 Ledger Logic
$0

CCM Personal Comp
$0
Year 1 personal production × 150 bps default
CCM Branch Profit
$0
Override / Mature Direct LO
$0
Year 5 Recruiting Income
$0

Annual Economic Comparison

CCM NEXA Cash NEXA + GML

Cumulative Advantage incl. GML

One-time exit cost included in Year 1

Forecast by Year

Year Personal Volume CCM Owner Econ NEXA Cash Net GML Credit NEXA Total Econ Downline Income Direct LOs Annual Adv incl GML Cumulative Adv incl GML

Year 1 Economics Detail

Decision-support model only. General Marketing Ledger value is shown separately from unrestricted cash. CCM owner economics equals personal LO compensation plus net branch-owner profit. CCM gross branch pricing revenue is informational only and is not added a second time. Servicing residuals assume no runoff within the selected forecast.
Model Advisory

RELAX.