Final reconciliation as of Tuesday, May 5, 2026 · DONE deals only · April closed.
| Metric | Value |
|---|---|
| Homes Onboarded (own deals) | 1,104 |
| Deals (own) | 7 |
| Coastal Resort split-credit | • $4,454.00 (Kelsey's deal, commission to Kalie per Max) |
| Total Commission | $14,627.50 |
| Account | Go-Live | Homes | AOV | Rate | Commission |
|---|---|---|---|---|---|
| Heart of Lake Texas Resort | Apr 1 | 30 | $14.50 | $14.50 | $435.00 |
| Foscoe Rentals | Apr 8 | 142 | $14.75 | $14.75 | $2,094.50 |
| Tarpon Real Estate | Apr 9 | 55 | $18.00 | $18.00 | $990.00 |
| Elysian Pads | Apr 9 | 58 | $23.00 | $23.00 | $1,334.00 |
| Guest List | Apr 20 | 100 | $17.25 | $17.25 | $1,725.00 |
| Seapointe Realty | Apr 22 | 169 | $4.00 | $5.00 | $845.00 |
| Coastal Resort Rentals and Sales | Apr 24 | 262 (Kelsey's quota) | $17.00 | $17.00 | $4,454.00 |
| Dream Resorts - Maui Resort Rentals | Apr 28 | 550 | $5.50 | $5.00 | $2,750.00 |
| TOTAL | 1,104 (own) | $14,627.50 |
📌 Coastal Resort Rentals and Sales — homes credit (262) goes to Kelsey for quota; commission split to Kalie per Max's instruction. Standard rate applied (2026 close, AOV $17 → $17 × 262 = $4,454).
Rate Logic: 2026 close + AOV ≥ $14 → rate = AOV · 2026 close + AOV < $14 → rate = $5 · 2025 close → rate = $7.50
🔒 LOCKED Tuesday, May 5, 2026. May commission tracking is on the May 2026 page.