
--Apple-Mail-41484DAC-AA7D-49E8-A18C-0E0DE5D45CDB
Content-Type: text/html;
	charset=utf-8
Content-Transfer-Encoding: quoted-printable

Sent from=
 my iPhoneBegin forwarded message:From: Jarrett Brownfield &l=
t;jarrett.brownfield@jdcapitaladvisors.com&gt;Date: November 5, 2=
025 at 5:31:51=E2=80=AFPM ESTTo: brian@mavrix.oneSubject: Jarrett Brownfield shared "Mavrix1_MASTER_MODEL_11.5.2025" with youReply-To: Jarrett Brownfield &lt;jarrett.brownfield@jdcapitalad=
visors.com&gt;=EF=BB=BF




=































Jarrett Brownfield shared a file with you 




















Gent=
lemen,&nbsp;

Please find attached WIP model. This model contains the workbook architectur=
e needed to calculate volume and capacity. I still need to link:

Margin application each assigned to individual lines (connecting sales price=
 to volume for revenue calculations - not yet done)
Depreciation to phases&nbsp;
Headcount and wages are account but have not yet been linked to cost calcula=
tions.









=




Mavrix1_MASTER_MODEL_11.5.2025
                                    
                                















This link o=
nly works for the direct recipients of this message.









Open























This email is generated through KDS, LLC's use of M=
icrosoft 365 and may contain content that is controlled by KDS, LLC.

























=

--Apple-Mail-41484DAC-AA7D-49E8-A18C-0E0DE5D45CDB
Content-Type: image/png;
	name=a62b7584-c20b-4ed0-b98c-a472b3d9bcb6.png;
	x-apple-part-url=a62b7584-c20b-4ed0-b98c-a472b3d9bcb6
Content-Disposition: inline;
	filename=a62b7584-c20b-4ed0-b98c-a472b3d9bcb6.png
Content-Transfer-Encoding: base64
Content-Id: 
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--Apple-Mail-41484DAC-AA7D-49E8-A18C-0E0DE5D45CDB
Content-Type: image/png;
	name=a43f9a4b-4589-459c-9ab2-7c8db3ee85fc.png;
	x-apple-part-url=a43f9a4b-4589-459c-9ab2-7c8db3ee85fc
Content-Disposition: inline;
	filename=a43f9a4b-4589-459c-9ab2-7c8db3ee85fc.png
Content-Transfer-Encoding: base64
Content-Id: 
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--Apple-Mail-41484DAC-AA7D-49E8-A18C-0E0DE5D45CDB
Content-Type: image/png;
	name=e4194a0a-fee6-4ecb-a087-39e4636de6b6.png;
	x-apple-part-url=e4194a0a-fee6-4ecb-a087-39e4636de6b6
Content-Disposition: inline;
	filename=e4194a0a-fee6-4ecb-a087-39e4636de6b6.png
Content-Transfer-Encoding: base64
Content-Id: 
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--Apple-Mail-41484DAC-AA7D-49E8-A18C-0E0DE5D45CDB--