
Xtreme Prop Accounts
| Assessment Fee | AUD 300 |
| L |
|---|
| Intern |
| 1 |
| 2 |
| 3 |
| 4 |
| 5 |
| 6 |
| 7 |
| 8 |
| 9 |
| 10 |
| 11 |
| 12 |
| SE |
|---|
| $10,000 |
| $10,000 |
| $18,000 |
| $32,400 |
| $58,320 |
| $104,976 |
| $188,957 |
| $340,122 |
| $612,220 |
| $1,101,996 |
| $1,983,593 |
| $3,570,467 |
| $5,000,000 |
| DD |
|---|
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| PT |
|---|
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| PO% |
|---|
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 90% |
| PO$ |
|---|
| $0 |
| $300 |
| $540 |
| $972 |
| $1,750 |
| $3,149 |
| $5,669 |
| $10,204 |
| $18,367 |
| $33,060 |
| $59,508 |
| $107,114 |
| CPO$ |
|---|
| $0 |
| $300 |
| $840 |
| $1,812 |
| $3,562 |
| $6,711 |
| $12,380 |
| $22,583 |
| $40,950 |
| $74,010 |
| $133,518 |
| $240,632 |
| Assessment Fee | AUD 600 |
| L |
|---|
| Intern |
| 1 |
| 2 |
| 3 |
| 4 |
| 5 |
| 6 |
| 7 |
| 8 |
| 9 |
| 10 |
| 11 |
| 12 |
| SE |
|---|
| $20,000 |
| $20,000 |
| $36,000 |
| $64,800 |
| $116,640 |
| $209,952 |
| $377,914 |
| $680,244 |
| $1,224,440 |
| $2,203,992 |
| $3,967,186 |
| $7,140,934 |
| $10,000,000 |
| DD |
|---|
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| PT |
|---|
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| PO% |
|---|
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 90% |
| PO$ |
|---|
| $0 |
| $600 |
| $1,080 |
| $1,944 |
| $3,499 |
| $6,299 |
| $11,337 |
| $20,407 |
| $36,733 |
| $66,120 |
| $119,016 |
| $214,228 |
| CPO$ |
|---|
| $0 |
| $600 |
| $1,680 |
| $3,624 |
| $7,123 |
| $13,422 |
| $24,759 |
| $45,167 |
| $81,900 |
| $148,019 |
| $267,035 |
| $481,263 |
| Assessment Fee | AUD 2,000 |
| L |
|---|
| Intern |
| 1 |
| 2 |
| 3 |
| 4 |
| 5 |
| 6 |
| 7 |
| 8 |
| 9 |
| 10 |
| 11 |
| 12 |
| SE |
|---|
| $50,000 |
| $50,000 |
| $90,000 |
| $162,000 |
| $291,600 |
| $524,880 |
| $944,784 |
| $1,700,611 |
| $3,061,100 |
| $5,509,980 |
| $9,917,965 |
| $17,852,336 |
| $20,000,000 |
| DD |
|---|
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| PT |
|---|
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| PO% |
|---|
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 90% |
| PO$ |
|---|
| $0 |
| $1,500 |
| $2,700 |
| $4,860 |
| $8,748 |
| $15,746 |
| $28,344 |
| $51,018 |
| $91,833 |
| $165,299 |
| $297,539 |
| $535,570 |
| CPO$ |
|---|
| $0 |
| $1,500 |
| $4,200 |
| $9,060 |
| $17,808 |
| $33,554 |
| $61,898 |
| $112,916 |
| $204,749 |
| $370,049 |
| $667,588 |
| $1,203,158 |
| Assessment Fee | AUD 5,000 |
| L |
|---|
| Intern |
| 1 |
| 2 |
| 3 |
| 4 |
| 5 |
| 6 |
| 7 |
| 8 |
| 9 |
| 10 |
| 11 |
| 12 |
| SE |
|---|
| $100,000 |
| $100,000 |
| $180,000 |
| $324,000 |
| $583,200 |
| $1,049,760 |
| $1,889,568 |
| $3,401,222 |
| $6,122,200 |
| $11,019,961 |
| $19,835,929 |
| $35,704,672 |
| $50,000,000 |
| DD |
|---|
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| 3% |
| PT |
|---|
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| 6% |
| PO% |
|---|
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 50% |
| 90% |
| PO$ |
|---|
| $0 |
| $3,000 |
| $5,400 |
| $9,720 |
| $17,496 |
| $31,493 |
| $56,687 |
| $102,037 |
| $183,666 |
| $330,599 |
| $595,078 |
| $1,071,140 |
| CPO$ |
|---|
| $0 |
| $3,000 |
| $8,400 |
| $18,120 |
| $35,616 |
| $67,109 |
| $123,796 |
| $225,833 |
| $409,499 |
| $740,097 |
| $1,335,175 |
| $2,406,315 |