Cost and Profit Breakdown by Package - PA Program
Camera + GPS Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Platinum 42.99 54.99
GPS or Camera Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Package Offered
Add Cellular (+12)
Package Offered
Add Cellular (+12)
Platinum 42.99 54.99
Standard Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Platinum 42.99 54.99
Package Offered
Add Cellular (+12)
Cost and Profit Breakdown by Package - PA Program
Multiple
51.99 44.99 3167.99 60.99 3169.99 62.99 3171.99 64.99 3174.99 67.99 31
Multiple
41.99 37.99 3157.99 53.99 3159.99 55.99 3161.99 57.99 31
Add Camera & GPS(+20)
Monthly RMR After Pass
through (-7)
Add GPS (+10)
Monthly RMR After Pass
through (-4)
64.99 60.99 31
Multiple
27.99 3143.99 3145.99 3147.99 3150.99 31
Monthly RMR After Pass
through (-4)
1,394.69 1751,890.69 2251,952.69 2502,014.69 2752,107.69 300
1,177.69 1751,673.69 2251,735.69 2501,797.69 275
Commission before deductions
Package Deduct
Commission before deductions
Package Deduct
1,890.69 300
867.69 1751,363.69 2251,425.69 2501,487.69 2751,580.69 300
Commission before deductions
Package Deduct
Camera Deduction
200 200200 200200 200200 200200 200
GPS Deduction
200 0200 0200 0200 0
Cell + Service fee Deduct
Cell + Service fee Deduct
200 0
200 0200 0200 0200 0200 0
Cell + Service fee Deduct
Sales Commission
819.69 3501,265.69 4501,302.69 5501,339.69 6501,407.69 700
Sales Commission
802.69 2501,248.69 3501,285.69 4501,322.69 550
Total after all PA deductions
Total after all PA deductions
1,390.69 600
Sales Commission
492.69 150938.69 250975.69 350
1,012.69 4501,080.69 500
Total after all PA deductions
Total after OPEX
469.69815.69752.69689.69707.69
Total after OPEX
552.69898.69835.69772.69
790.69
Total after OPEX
342.69688.69625.69562.69580.69
Cost and Profit Breakdown by Package - PA Program
Camera + GPS Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Platinum 42.99 54.99
GPS or Camera Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Package Offered
Add Cellular (+12)
Package Offered
Add Cellular (+12)
Platinum 42.99 54.99
Standard Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Platinum 42.99 54.99
Package Offered
Add Cellular (+12)
Cost and Profit Breakdown by Package - PA Program
Multiple
51.99 44.99 3267.99 60.99 3269.99 62.99 3271.99 64.99 3274.99 67.99 32
Multiple
41.99 37.99 3257.99 53.99 3259.99 55.99 3261.99 57.99 32
Add Camera & GPS(+20)
Monthly RMR After Pass
through (-7)
Add GPS (+10)
Monthly RMR After Pass
through (-4)
64.99 60.99 32
Multiple
27.99 3243.99 3245.99 3247.99 3250.99 32
Monthly RMR After Pass
through (-4)
1,439.68 1751,951.68 2252,015.68 2502,079.68 2752,175.68 300
1,215.68 1751,727.68 2251,791.68 2501,855.68 275
Commission before deductions
Package Deduct
Commission before deductions
Package Deduct
1,951.68 300
895.68 1751,407.68 2251,471.68 2501,535.68 2751,631.68 300
Commission before deductions
Package Deduct
Camera Deduction
200 200200 200200 200200 200200 200
GPS Deduction
200 0200 0200 0200 0
Cell + Service fee Deduct
Cell + Service fee Deduct
200 0
200 0200 0200 0200 0200 0
Cell + Service fee Deduct
Sales Commission
864.68 3501,326.68 4501,365.68 5501,404.68 6501,475.68 700
Sales Commission
840.68 2501,302.68 3501,341.68 4501,380.68 550
Total after all PA deductions
Total after all PA deductions
1,451.68 600
Sales Commission
520.68 150982.68 250
1,021.68 3501,060.68 4501,131.68 500
Total after all PA deductions
Total after OPEX
514.68876.68815.68754.68775.68
Total after OPEX
590.68952.68891.68830.68
851.68
Total after OPEX
370.68732.68671.68610.68631.68
Cost and Profit Breakdown by Package - PA Program
Camera + GPS Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Platinum 42.99 54.99
GPS or Camera Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Package Offered
Add Cellular (+12)
Package Offered
Add Cellular (+12)
Platinum 42.99 54.99
Standard Package
Monthly RMR
Copper 19.99 31.99Bronze 35.99 47.99Silver 37.99 49.99Gold 39.99 51.99
Platinum 42.99 54.99
Package Offered
Add Cellular (+12)
Cost and Profit Breakdown by Package - PA Program
Multiple
51.99 44.99 3367.99 60.99 3369.99 62.99 3371.99 64.99 3374.99 67.99 33
Multiple
41.99 37.99 3357.99 53.99 3359.99 55.99 3361.99 57.99 33
Add Camera & GPS(+20)
Monthly RMR After Pass
through (-7)
Add GPS (+10)
Monthly RMR After Pass
through (-4)
64.99 60.99 33
Multiple
27.99 3343.99 3345.99 3347.99 3350.99 33
Monthly RMR After Pass
through (-4)
1,484.67 1752,012.67 2252,078.67 2502,144.67 2752,243.67 300
1,253.67 1751,781.67 2251,847.67 2501,913.67 275
Commission before deductions
Package Deduct
Commission before deductions
Package Deduct
2,012.67 300
923.67 1751,451.67 2251,517.67 2501,583.67 2751,682.67 300
Commission before deductions
Package Deduct
Camera Deduction
200 200200 200200 200200 200200 200
GPS Deduction
200 0200 0200 0200 0
Cell + Service fee Deduct
Cell + Service fee Deduct
200 0
200 0200 0200 0200 0200 0
Cell + Service fee Deduct
Sales Commission
909.67 3501,387.67 4501,428.67 5501,469.67 6501,543.67 700
Sales Commission
878.67 2501,356.67 3501,397.67 4501,438.67 550
Total after all PA deductions
Total after all PA deductions
1,512.67 600
Sales Commission
548.67 1501,026.67 2501,067.67 3501,108.67 4501,182.67 500
Total after all PA deductions
Total after OPEX
559.67937.67878.67819.67843.67
Total after OPEX
628.671,006.67947.67888.67
912.67
Total after OPEX
398.67776.67717.67658.67682.67
Top Related