ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Welcome to the FairShare League! This is an Income Estimator for your Partnership Unit.
(Please view on a desktop or laptop screen!)

We have added our base case estimates for the business. You can edit the yellow cells in Column E to add growth, reset it zero to revert to our base case (Form Reset button on menu)
(Make a copy of this calculator for your personal use!)
2
Item
(over and after 24 months)		EstimatedNotes
(explanations)		Base Case
Estimates		Optimistic
Additions		Estimated Business Performance after 24 months
3
Number of Large Media Networks
(participating in FairShare)
1average 20M monthly visitors, eg - Gannett, iHeart, others
(USA-focused, Canada digital media)		0.50 Per Unit
($2500 one-time buy-in)		10 Units
($25,000 buy-in)
10
% conversion to FairShare Wallets
(membership is free!)
3.00%percentage of people signing up for FairShare Wallets
(from total visiting traffic across networks)		3.00%0Annual Profit Share from FairShare Networks
(to FairShare League Partners)		$282$2,821
11
% of Active Members
(from all signed up members)
3.00%percentage of FairShare Wallets that become active
(sharing content, inviting others)		3.00%0Annual Yield from Profit Share
(on $2,500 partneship buy-in price)		11.28%
17
Total Available Commissions
(offered by Brands, Sellers, Vendors)
30%expected 40% to 50% plus
(compared to wholesale + retail of 60% to 80%)		30.00%0Number of Active Members9,000
26
Average Order Value of Purchases
(across all categories)
$110general e-commerce Average Order Value:
$177 desktop, $125 mobile		$110.00$0.00(compared to 86% of young Americans who want to be influencers)
27
Number of e-Commerce Orders
(per Active Member per month)
60for ACTIVE Members (more than 2 orders a day without selling)
compared to:
- CASUAL Member (less than 2 a day),
- PRO Members (more than 10 orders a day)		600
29
30
General Purchase Conversion Rate
(% of visiting traffic who place orders)		2.00%average 3% to 3.5% online conversion2.00%0Estimated Partnership Unit Value
(After 24 months of base case performance)		$18,804$188,044
32
33

For the most Active Partners who leverage their Business Networking to grow the FairShare Economy

Add expected Business Referrals you will make in the first 24 months:
34
Number of Referred Networks (Small)
(news, media, blogs, etc)
0.1Average monthly uniques = 1M reach
(in each referred network)		00.1Total Active Income
(monthly, for referring news media, brands)		$2,093
35
A. Monthly Referral Income
(from Referred Media Networks)
$1,870Active Annual Run Rate
(for Active Referring Partners)		$25,118
36
Number of Referred Brands / Sellers
0.4Average annual income = $2M00.4
37
Increase in Brand Sales
(from Retail Media Transactions)
50%driven by FairShare Networks50%0.00%Total Passive Income
(monthly, for referring new League Partners)		$523
38
B. Monthly Referral Income
(from Referred Brands)
$333Passive Annual Run Rate$6,280
39
Number of League Partner Referrals
(new League Partners referred in)		5New partners do the same performance as you5
40
C. Partner Referrals Income Share
(5% of Referred Partners' Members Earnings)		$523Total Partner Income
(monthly, active + passive)		$2,616
41
Total Annual Run Rate $31,398
42
43
Additional Value to Partnership Unit
from Active Member Total Earnings 		Market Value
of Income Stream
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121