pa cost & profit breakdown
TRANSCRIPT
![Page 1: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/1.jpg)
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)
![Page 2: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/2.jpg)
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)
![Page 3: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/3.jpg)
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)
![Page 4: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/4.jpg)
64.99 60.99 31
Multiple
27.99 3143.99 3145.99 3147.99 3150.99 31
Monthly RMR After Pass
through (-4)
![Page 5: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/5.jpg)
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
![Page 6: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/6.jpg)
1,890.69 300
867.69 1751,363.69 2251,425.69 2501,487.69 2751,580.69 300
Commission before deductions
Package Deduct
![Page 7: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/7.jpg)
Camera Deduction
200 200200 200200 200200 200200 200
GPS Deduction
200 0200 0200 0200 0
Cell + Service fee Deduct
Cell + Service fee Deduct
![Page 8: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/8.jpg)
200 0
200 0200 0200 0200 0200 0
Cell + Service fee Deduct
![Page 9: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/9.jpg)
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
![Page 10: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/10.jpg)
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
![Page 11: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/11.jpg)
Total after OPEX
469.69815.69752.69689.69707.69
Total after OPEX
552.69898.69835.69772.69
![Page 12: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/12.jpg)
790.69
Total after OPEX
342.69688.69625.69562.69580.69
![Page 13: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/13.jpg)
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)
![Page 14: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/14.jpg)
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)
![Page 15: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/15.jpg)
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)
![Page 16: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/16.jpg)
64.99 60.99 32
Multiple
27.99 3243.99 3245.99 3247.99 3250.99 32
Monthly RMR After Pass
through (-4)
![Page 17: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/17.jpg)
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
![Page 18: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/18.jpg)
1,951.68 300
895.68 1751,407.68 2251,471.68 2501,535.68 2751,631.68 300
Commission before deductions
Package Deduct
![Page 19: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/19.jpg)
Camera Deduction
200 200200 200200 200200 200200 200
GPS Deduction
200 0200 0200 0200 0
Cell + Service fee Deduct
Cell + Service fee Deduct
![Page 20: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/20.jpg)
200 0
200 0200 0200 0200 0200 0
Cell + Service fee Deduct
![Page 21: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/21.jpg)
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
![Page 22: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/22.jpg)
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
![Page 23: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/23.jpg)
Total after OPEX
514.68876.68815.68754.68775.68
Total after OPEX
590.68952.68891.68830.68
![Page 24: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/24.jpg)
851.68
Total after OPEX
370.68732.68671.68610.68631.68
![Page 25: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/25.jpg)
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)
![Page 26: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/26.jpg)
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)
![Page 27: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/27.jpg)
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)
![Page 28: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/28.jpg)
64.99 60.99 33
Multiple
27.99 3343.99 3345.99 3347.99 3350.99 33
Monthly RMR After Pass
through (-4)
![Page 29: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/29.jpg)
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
![Page 30: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/30.jpg)
2,012.67 300
923.67 1751,451.67 2251,517.67 2501,583.67 2751,682.67 300
Commission before deductions
Package Deduct
![Page 31: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/31.jpg)
Camera Deduction
200 200200 200200 200200 200200 200
GPS Deduction
200 0200 0200 0200 0
Cell + Service fee Deduct
Cell + Service fee Deduct
![Page 32: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/32.jpg)
200 0
200 0200 0200 0200 0200 0
Cell + Service fee Deduct
![Page 33: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/33.jpg)
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
![Page 34: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/34.jpg)
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
![Page 35: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/35.jpg)
Total after OPEX
559.67937.67878.67819.67843.67
Total after OPEX
628.671,006.67947.67888.67
![Page 36: PA Cost & Profit Breakdown](https://reader036.vdocuments.mx/reader036/viewer/2022081506/55cf94a9550346f57ba38eea/html5/thumbnails/36.jpg)
912.67
Total after OPEX
398.67776.67717.67658.67682.67