Date In Date Out Customer Serial Scope of work Material cost

Finish CostLabor Hours Labor Shipping Total CostsPaid by customerLoss of 

revenue

Loss of profit 

opportunity

Material Cost Labor Hours

01/04/19 4/15/19 Reed TE9087 Top end replacement $935 $275 29 $4,350 $200 $5,760 $0 $10,875 $7,529 Replace barrel $285.00 4

02/04/19 3/18/19 Baker ACGUNS1024 Top end replacement $935 $275 29 $4,350 $200 $5,760 $0 $10,875 $7,529 Compensator $200.00 4

02/18/19 12/10/19 Cao ACGUNS1030 Top end replacement $935 $275 29 $4,350 $200 $5,760 $0 $10,875 $7,529 Tungsten $100.00 8

3/5/19 8/5/19 Jimenez ACGUNS1167 Barrel and Comp $534 $275 21 $3,150 $200 $4,159 $0 $7,875 $5,452 Replace slide $250.00 8

3/13/19 9/24/19 Ruiz ACGUNS1212 Barrel and Comp $650 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529 Finish work 8

3/13/19 9/24/19 Ruiz ACGUNS1107 Barrel and Comp $650 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529 Tunning 4

3/25/19 4/4/19 Baker AC0022 Barrel replacement $400 20 $3,000 $200 $3,600 $0 $7,500 $5,192 Admin 1

04/03/19 7/20/19 Guido ACGUNS1180 Top end replacement $935 $275 29 $4,350 $200 $5,760 $0 $10,875 $7,529 Finish $275.00

04/17/19 5/14/19 Draghi ACGUNS1099 Top end replacement $935 $275 29 $4,350 $200 $5,760 $0 $10,875 $7,529 Top end replacement $735.00 29

05/10/19 9/5/19 Koh AC0101 Top end replacement $935 $275 29 $4,350 $200 $5,725 $0 $10,875 $7,529 Top end replacement with tungsten $835.00 37

05/26/19 7/17/19 Brown ACGUNS1142 Barrel and Comp $650 $275 24 $3,600 $200 $4,725 $1,500 $9,000 $6,231 Barrel replacement $285.00 9

05/28/19 1/8/20 Stickley AC0081 Top end replacement $935 $275 28 $4,200 $200 $5,610 $0 $10,500 $7,269 Barrel and compensator $485.00 21

06/12/19 8/6/19 Stagnato AC0098 Barrel and Comp $650 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529 Barrel, comp, tungsten $585.00 29

07/05/19 12/10/19 Mcpherson ACGUNS1165 Top end replacement $935 $275 29 $4,350 $200 $5,760 $1,260 $10,875 $7,529

07/05/19 12/10/19 Mcpherson ACGUNS1166 Top end replacement $935 $275 29 $4,350 $200 $5,760 $1,260 $10,875 $7,529

07/08/19 7/25/19 Soupene ACGUNS1230 Barrel and comp $150 $275 21 $3,150 $200 $3,775 $0 $7,875 $5,452

07/15/19 7/29/19 Draghi AC0088 Top end replacement $935 $275 37 $5,550 $200 $6,960 $0 $13,875 $9,606

07/19/19 12/17/19 Mendoza AC0103 Barrel and comp $650 $275 24 $3,600 $200 $4,725 $0 $9,000 $6,231

09/06/19 1/8/20 Brown ACGUNS1142 Top end replacement $650 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529 Labor Charge Per Hour $150.00

9/17/19 10/30/19 Coberly AC0104 Barrel and comp $650 $275 24 $3,600 $200 $4,725 $0 $9,000 $6,231 Guns per year 120.0

10/16/19 House ACSS1014 Barrel replacement $585 20 $3,000 $0 $3,585 $0 $7,500 $5,192 52 weeks 2.3

10/16/19 House ACSS1013 Barrel replacement $585 20 $3,000 $0 $3,585 $0 $7,500 $5,192 Average selling price $6,500.00

10/16/19 House ACGUNS1232 Barrel replacement $585 20 $3,000 $0 $3,585 $0 $7,500 $5,192 Revenue per day $3,000.00

10/16/19 House ACGUNS1229 Barrel replacement $585 20 $3,000 $0 $3,585 $0 $7,500 $5,192 Cost per gun $2,000.00

10/16/19 House ACGUNS1233 Barrel replacement $585 20 $3,000 $0 $3,585 $0 $7,500 $5,192 Profit per day $2,076.92

10/16/19 House ACGUNS1207 Barrel replacement $585 20 $3,000 $0 $3,585 $0 $7,500 $5,192

10/16/19 2/19/20 Cabrera ACGUNS1181 Barrel replacement $650 $275 21 $3,150 $200 $4,275 $0 $7,875 $5,452

10/28/19 11/26/19 Veisz ACGUNS1225 Barrel replacement $650 21 $3,150 $200 $4,000 $0 $7,875 $5,452

11/1/19 5/19/20 Mcpherson ACGUNS1240 Barrel and comp $650 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529 Hours spent on research, diagnosis, testing 100

11/13/19 2/17/20 Massler SAS14332 Barrel and comp $650 $275 21 $3,150 $200 $4,275 $0 $7,875 $5,452 Cost $15,000.00

1/6/20 5/2/20 Carter ACGUNS1035 Tungsten barrel $500 $275 20 $3,000 $200 $3,975 $0 $7,500 $5,192 Opportunity $25,961.54

1/7/20 7/14/20 Burbage TE8884 Top end replacement $935 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529

2/21/20 10/28/20 Thompson ACSS 1015 Barrel and comp $650 $275 37 $5,550 $200 $6,675 $0 $13,875 $9,606 Total $40,961.54

05/28/20 2/15/21 Stagnato AC0099 Barrel and Comp $650 $275 29 $4,350 $200 $5,475 $0 $10,875 $7,529

6/29/20 1/19/21 Wesley ACGUNS1056 Top end replacement $935 $275 37 $5,550 $200 $6,925 $0 $13,875 $9,606

8/17/20 12/9/20 Carter NE 9764 Barrel fat $400 $275 9 $1,350 $200 $2,225 $0 $3,375 $2,337

12/15/20 12/30/20 Baker ACGUNS1223 Tungsten Barrel $500 4 $600 $200 $1,300 $0 $1,500 $1,038

10/11/21 12/7/21 Chaffin ACGUNS1100 9 Minor gun $700 $275 29 $4,350 $200 $5,525 $0 $10,875 $7,529

10/11/21 12/22/21 Han ACGUNS1100 Barrel replacement $585 30 $4,500 $200 $5,285 $0 $11,250 $7,788

11/15/21 1/30/21 Stein ACGUNS1220 Barrel, comp, finish $700 $275 29 $4,350 $200 $5,525 $0 $10,875 $7,529

12/3/21 1/31/22 Tillery ACGUNS1233 Barrel, comp, finish $700 $275 30 $4,500 $200 $5,675 $0 $11,250 $7,788

4/20/22 10/14/22 Thompson ACGUNS1163 Barrel, comp, finish $700 $275 30 $4,500 $200 $5,675 $0 $11,250 $7,788

8/1/22 1/2/23 Rodriguez ACGUNS1127 Top end replacement $900 $275 37 $5,550 $200 $6,925 $0 $13,875 $9,606

8/10/22 3/23/23 Riojas ACGUNS1028 Top end replacement $900 $275 37 $5,550 $200 $6,925 $0 $13,875 $9,606

8/10/22 4/24/23 Gordon ACGUNS1103 Top end replacement $900 $275 37 $5,550 $200 $6,925 $0 $13,875 $9,606

9/13/22 2/2/23 Fagantes SAS12365 Barrel, comp, finish $700 $275 29 $4,350 $200 $5,525 $0 $10,875 $7,529

11/13/23 11/21/23 Tilley ACSS1023 Barrel, comp $700 $0 29 $4,350 $200 $5,250 $0 $10,875 $7,529

Total Loss: $600,188.23

(Total Profit opportunity + Total Costs)

$33,149 $9,900 1,241.00 $186,150 $8,200 $237,044 $4,020 $465,375 $322,183

Case 0:20-cv-61469-RS Document 207-97 Entered on FLSD Docket 12/05/2023 Page 1 of 1