Confidential | Prepared at your request

Compensation Analysis

01

Your production

Start with what you actually close. Everything below is driven by these two numbers.

02

How you get paid

One revenue number drives both sides. The only thing that changes is how much of it reaches you.

Both columns below are calculated from this one number. If you sell at 275 bps today, Mamba is modeled at 275 bps too. Confirm the right figure with your Mamba team lead.
Revenue per funded loan
$0
at your average loan amount
Reaches you today0%
Reaches you at Mamba0%
Where you are today

Current compensation

Enter it the way your comp plan reads.
 
Enter 0 if your plan has no cap.
 
At Mamba

Mamba compensation

Split of net revenue. Reimbursements return to you at 100%.
Same basis points as your current side. Set it above.
W-2 state (10% holdback)
Required in states like Nevada. Covers employer-side W-2 cost.
Mamba does not cap commission. Left at 0 unless you are modeling one.
 
03

What you pay out of pocket

Monthly. This is the honest part. A bigger split with real overhead still has to beat a smaller split with none.

Monthly expenseTodayAt Mamba
Office space and utilities
Zero if you work remote or your company provides the space.
Assistant or LOA salary
Many IMBs absorb this. At Mamba it is yours.
Marketing and lead generation
Technology and software
Mamba figure is set by the technology package below.
Health insurance
Credit reports not funded
Funded files reimburse at 100% on both sides. This is only the fallout.
Other
Total monthly $0$0
Base technology package
Arive seat, Zoho CRM and Workspace, DocGuardian, subsidized IT support. Included for every loan officer.
$195/mo
Optional add-ons
Your monthly technology fee$195
The comparison nobody runs

Same loan. Same rate. Two paychecks.

Not a hypothetical. Take a file you already closed, quote the same borrower the same rate, and look at what the check would have been.

Confirm with your Mamba team lead. This is the number the whole comparison turns on.
 
Your company today
Rate to borrower7.000%
Revenue captured$0
Your share of it0%
Overhead per file$0
Net to you
$0
Difference
+$0
per funded file
Same loan at Mamba
Rate to borrower7.000%
Revenue captured$0
Your split80%
Overhead per file$0
Net to you
$0
At 4 funded files a month, that single decision is worth $0 a year. Same borrowers. Same rates. Same work.
04

Additional income streams

Off by default. Turn on only what applies to you, so nothing here is inflated.

Referral income
1.5% of revenue on 1 to 9 referrals, 2.5% at 10 or more.
Annual referral income$0
Divisional manager override
5% on LOs at 80% comp, 2.5% on LOs at 85%.
Pulled from team production above. Edit if different.
Annual override income$0
Extra fundings from better pricing
Deals lost today on rate that would fund here.
Keep this conservative. Use a number you have actually seen.
Annual added income$0
05

W-2 today, 1099 at Mamba

Retail and IMB originators are employees. At Mamba you are a contractor. That changes what you owe and what you can deduct.

Show the after-tax estimate
Off by default. These are estimates, not tax advice.
Federal plus state. California high earners land near 42% to 50%.
2026 figure is $184,500.
Section 199A can be up to 20%. Limits and phase-outs apply. Leave 0 unless your CPA confirms it.
W-2 today
Gross compensation$0
Employee FICA withheld$0
Income tax$0
Business expenses, not deductible$0
Estimated after tax$0
1099 at Mamba
Gross compensation$0
Business expenses, deductible$0
Self-employment tax$0
Income tax after SE and QBI deductions$0
Estimated after tax$0

Estimate only, using a flat marginal rate rather than graduated brackets, and ignoring deductions, credits, filing status, retirement contributions, entity election, and state-specific treatment. Self-employment tax is figured on 92.35% of net business income at 12.4% up to the wage base and 2.9% above it, plus the 0.9% additional Medicare tax over $200,000. Neither Mamba Capital Lending nor anyone at it is a tax advisor. Run any real decision past your CPA.

06

The bottom line

Annualized. Take-home after every expense on both sides.

More per year
$0
Net income increase after all expenses
Increase
0%
Versus what you take home today
Per funded file
$0
Every single loan, start to finish
AnnualTodayAt Mamba
Personal production revenue$0$0
Team override$0$0
Base salary$0$0
Referral income$0$0
Extra fundings from pricing$0$0
Gross income$0$0
Less expenses$0$0
Take-home income$0$0

Prepared by Mamba Capital Lending, Inc. NMLS# 2767456 | DRE# 02376820. This analysis is an illustration built from figures you provided and current Mamba compensation terms. It is an illustration only, not an offer of employment, a guarantee of income, or a compensation agreement. Actual revenue varies by investor, loan program, pricing, and per-file deductions. Loan officer compensation is subject to Regulation Z and all applicable federal and state law. Tier advancement, override eligibility, and referral income require meeting the stated production, licensing, and certification requirements.

Annual difference at Mamba
$0