30,000.00 35,000.

00
120,000.00

148,000.00 35,000.00 113,000.00

 Month Target Actual
132,000.00
97,200.00 March $ 100.00
35,000.00 April $ 200.00
May $ 300.00

June $ 400.00
July $ 400.00
August $ 500.00
 MM
22,000.00 6 1,100.00 6,600.00
24,200.00 20 1,210.00 24,200.00
27,104.00 14 1,355.20 18,972.80
29,814.40 14 1,490.72 20,870.08
32,795.84 20 1,639.79 32,795.84
33,958.85 3 1,697.94 5,093.83
108,532.55 101,876.55
 LL WPPF
108,532.55 37,354.00 40,000.00 396,295.65

Not included 2020 WPPF one third part