NJMC Academy

Daily Caisse

Revenue

$0

0 entries

Payouts (40%)

$0

Savings (12%)

$0

Growth (18%)

$0

Distrib. (25%)

$0

Waterfall —

Revenue Entries

Student/Event	Branch	Teacher	Amount

Expense Entries

Category	Branch	Description	Amount

Withdrawals

Partner	Amount	Note

Monthly Completion

0 of 00%

New Entry

✅

Saved!

Date

Branch

Type

Teacher/Lead

Student/Event Name

Course/Service

Amount (USD)

Revenue

Total Revenue

$0

Total Entries

0

Month

Branch

Teacher

Date	Branch	Student/Event	Teacher	Amount

Per Student Summary

Student/Event	Branch	Sessions	Total Paid

Expenses

Total Expenses

$0

This Month

$0

Month

Branch

Category

By Category

Category	Entries	Total

All Entries

Date	Branch	Category	Description	Amount

Savings & Growth

Total Savings

$0

12% of NJMC Margin

Total Growth

$0

18% of NJMC Margin

These funds accumulate automatically. Never spend without mutual agreement.

Month by Month

Month	Revenue	NJMC Margin	Savings (12%)	Growth (18%)	Cumul. Savings	Cumul. Growth

Partner Draws

Nadine —

Allocated

$0

Drawn

$0

Remaining

$0

+ Nadine Teacher Salary$0

= Nadine Total Income$0

Johnny —

Allocated

$0

Drawn

$0

Remaining

$0

+ Johnny Teacher Salary$0

= Johnny Total Income$0

Withdrawals This Month

Date	Partner	Amount	Note

Year Overview

Month	N.Alloc	N.Drawn	N.Rem	J.Alloc	J.Drawn	J.Rem

Teachers

Filter by Month

Full Summary

Teacher	Rate	Sessions	Revenue	Salary Due

Manage Rates

Name

Rate % (blank=40%)

Monthly Summary

Revenue

$0

NJMC Margin

$0

after payouts

Expenses

$0

Savings

$0

Growth

$0

Distrib.

$0

Waterfall

Partner Distribution

Nadine Draw

$0

Johnny Draw

$0

+Nadine Salary

$0

+Johnny Salary

$0

Branch Comparison

Branch	Revenue	Payouts	Margin	Expenses	Net

Expense Breakdown

Category	Amount	% of Margin

Settings

Waterfall Rules

45% + 12% + 18% + 25% = 100%

Teacher Payout %

NJMC Expenses %

Savings %

Growth %

Distributable %

Nadine Share %

Johnny Share %

🏔️ Hasbaya Waterfall Rules

Applied straight off revenue — no savings bucket. Must total 100%.

Teacher Payout %

Expenses %

Growth %

Profit %

Profit Split

Maha %

Johnny + Nadine %

Daily Caisse

Revenue Today

$0

0 entries

Expenses Today

$0

Teacher Payouts

$0

NJMC Margin

$0

Net (Margin−Exp)

$0

Revenue Entries

Student/Event	Teacher	Course	Amount

Expense Entries

Category	Description	Amount

Monthly Completion

0 of 00%

✅

Saved!

🏔️ Branch: Hasbaya (pre-set)

Date

Type

Teacher / Lead

Student / Event Name

Course / Service

Amount (USD)

Total Revenue

$0

Total Entries

0

Month

Date	Student/Event	Teacher	Amount

Per Student Summary

Student/Event	Sessions	Total Paid

Total Expenses

$0

This Month

$0

Month

By Category

Category	Entries	Total

All Entries

Date	Category	Description	Amount

Filter by Month

Summary Table

Teacher	Rate	Sessions	Revenue	Salary Due

Revenue

$0

Teacher Payouts

$0

Expenses

$0

Growth

$0

Profit

$0

↳ Maha Share

$0

↳ Partners Share

$0

Hasbaya Waterfall

Expense Breakdown

Category	Amount