Akash 2026 Comp Bonus Tracker
$5K/mo base + 33% of profit on non-Legacy/BSN clients · Paid quarterly Apr 15 / Jul 15 / Oct 15 / Jan 15 · Last updated: 2026-04-28 16:56 UTC
Non-BSN Mgmt MRR (Q1 avg)
$9,633
YTD 2026 Total Comp
$15,000
Breakeven MRR (Direct attr.)
~$15K/mo
Levers (drag to project go-forward bonus)
Computed Output
2026 Month-Over-Month Projection
Sensitivity — Which lever moves your bonus most?
Each row shows the $ delta to your annual bonus when this lever moves by the indicated amount, holding others constant.
Breakeven Curve — Quarterly Bonus vs Non-BSN MRR
Q1 2026 P&L — Direct Attribution Reading
| Line | $ | Source |
|---|
| Revenue (bonus pool mgmt retainers) | $28,900 | 17 mo-markets × $1,700 (per Media Spend Daily) |
| − EyeFly own ad spend (acquiring pool clients) | −$21,728 | Weekly Summary sheet col 21 |
| − Allocated non-founder labor (30% × $10K × 3mo) | −$9,000 | Sean: "minimal," ~30% time on ad-funnel |
| − Allocated tools / overhead (30%) | −$2,700 | estimate |
| − Allocated founder labor (30% × $15K × 3mo) | −$13,500 | per signed §4 |
| = Profit | −$18,028 | growth-investment quarter |
| Akash 33% bonus | $0 | (loss) |
Q1 was the growth-investment phase — Sean and Jason haven't taken profit distributions in 6 months either; you're aligned. March was the strongest month as mgmt MRR scaled past $11K. Toggle the founder labor switch above to see how the math shifts under reading variants.
Past 12 Months — P&L Mirror (MoM)
| Month |
Revenue (mgmt) |
EyeFly Own Ads |
Non-Fndr Labor (30%) |
Tools (30%) |
Fndr Labor (30%) |
Profit |
33% Bonus |
| May 2025PRE-DEAL | — | $8,566 | $900 | $600 | $1,800 | −$11,866 | $0 |
| Jun 2025PRE-DEAL | — | $8,856 | $900 | $600 | $1,800 | −$12,156 | $0 |
| Jul 2025PRE-DEAL | — | $6,945 | $900 | $600 | $1,800 | −$10,245 | $0 |
| Aug 2025PRE-DEAL | — | $5,645 | $900 | $600 | $1,800 | −$8,945 | $0 |
| Sep 2025PRE-DEAL | — | $5,403 | $900 | $600 | $1,800 | −$8,703 | $0 |
| Oct 2025PRE-DEAL | — | $1,588 | $900 | $600 | $1,800 | −$4,888 | $0 |
| Nov 2025PRE-DEAL | — | $0 | $900 | $600 | $1,800 | −$3,300 | $0 |
| Dec 2025PRE-DEAL | — | $0 | $900 | $600 | $1,800 | −$3,300 | $0 |
| Jan 2026 | $8,500 | $6,960 | $3,000 | $900 | $4,500 | −$6,860 | $0 |
| Feb 2026 | $8,500 | $8,462 | $3,000 | $900 | $4,500 | −$8,362 | $0 |
| Mar 2026 | $11,900 | $6,306 | $3,000 | $900 | $4,500 | −$2,806 | $0 |
| Apr 2026 MTD | $13,600 | $0 | $3,000 | $900 | $4,500 | $5,200 | $1,716 |
| 2026 YTD (deal era) | $42,500 | $21,728 | $12,000 | $3,600 | $18,000 | −$12,828 | $1,716 |
Pre-Jan 2026 rows are muted — the comp deal didn't exist yet, and bonus pool clients hadn't onboarded. Pre-deal labor / tools reflect smaller team (founders $3K each + ~$3K VAs + $2K tools per Sean's Jan 5 statement). Live-deal months reflect current $25K payroll + $3K tools. Apr 2026 is month-to-date as of 2026-04-28 16:56 UTC; own-ad-spend will fill in via the Weekly Summary sheet by month-end.
Bonus Pool — 13 clients (Q1)
| CSBailey Sales and Service | active |
| CSBasement Gurus (Lancaster) | active |
| CLDBS Residential Solutions | active |
| CSGreene Planet Mold | active |
| CL+CSMichaelis (Indy) | active |
| CSOhio Custom Waterproofing | active |
| CSPure Maintenance | active |
| CFLowcountry Scapes (Bluffton+Charleston) | paused |
| CFElite Construction Group | paused |
| CS58 Foundations and Waterproofing | churned |
| CSA-1 Basement Solutions | churned |
| CSC and J Basement Solutions | churned |
| CSPro Crawlspace Repair | churned |
Excluded — Legacy / BSN / Country-Vendor
- Thrasher (Denver, Omaha, Wichita)
- RhinoLift (Charlotte CL+CS, Greenville, Raleigh)
- Blackburn (Sioux Falls, Rapid City)
- Baird Foundation Repair (San Antonio)
- Legacy Support Works (Amarillo)
- NV Waterproofing (Manassas CL+CS)
- Slab Science (Greenville)
- Level Tech (Monroe)
- Copper Fox (Roanoke)
- Elite Curbing (Fargo)
- Scaldino (Central Jersey)
- South Jersey Gurus
- Country-vendor: Redeemers x3, Vesta x3, HomeSpec
Contract Reading (per Jan 5, 2026 call transcript)
Sean "It has to be a higher number if we're going to do a split of like everything that's based on the systems that you've built and the ad campaigns that you've built. Because it can't be, we can't give 33% of a business that essentially makes 75% of the revenue in a whole different sector."
Sean "The biggest expense is media spend, right? Our total cost for our VAs is around like $3,000 a month."
Jason "We'd have to work out how to measure expenses for just those campaigns."
→ Direct attribution is the negotiated reading. The signed §4 wording is sloppier than what was agreed; the call settles intent.