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