Video

HOW WE MAKE MONEY

image2

YEARLY FEE

  • $195.00 Setup fee for each business member.

  



image3

MONTHLY FEES FOR BUSINESS MEMBERS

image4

SIGNED AGREEMENTS

  

We project to have 1500 signed agreements in 36 months from launch. 

    

        

Break Down of yearly fees

image5

YEARLY MEMBERSHIP FEE

  • Gross                                      $195.00
  • Programming Cost             $39.00
  • Sales Rep.                               $75.00
  • Profit                                       $81.00

                                      

Total Monthly Cost & Profits

50 Agreements

Average Agreement based on $150.00

Total $7,500


  • Programming          $1,500
  • Lawyers                      $300
  • Sales Rep                   $1,500
  • Investors                    $1,125
  • Warehouse               $2,000 
  • Office Manager        $2,500
  • Warehouse Emp.     $2,500 
  • Sales Manager         $2,2500 
  • Insurance                   $300     
  • Phone                           $250     
  • Internet                      $150 
  • Alarm System            $75 
  • Total                         -  $14.700


  • Yearly Fee                $9,750
  • Programming         $1,950
  •    Sales Rep.                 $3,750    


Monthly Balance  - $7,200

Startup fee Profit + $4,050

 Profit                    = - $3,150

100 Agreements

Average Agreement based on $150.00

Total $15,000


  • Programming          $3,000
  • Lawyers                      $600
  • Sales Rep                   $3,000
  • Investors                    $2,250
  • Warehouse               $2,000 
  • Office Manager        $2,500
  • Warehouse Emp.     $2,500 
  • Sales Manager         $2,500 
  • Insurance                   $300     
  • Phone                           $250     
  • Internet                      $150 
  • Alarm System            $75
  • Total                          $19,125


  • Yearly Fee                $9,750
  • Programming         $1,950
  •      Sales Rep.                 $3,750      

Monthly Balance    -$4,125

Startup fee Profit + $4,050

Profit                    = - $75

200 Agreements

Average Agreement based on $150.00

Total $30,000


  • Programming          $6,000
  • Lawyers                      $1,200
  • Sales Rep                   $6,000
  • Investors                    $4,500
  • Warehouse               $2,000 
  • Office Manager        $2,500
  • Warehouse Emp.     $2,500 
  • Sales Manager         $2,500 
  • Insurance                   $300     
  • Phone                           $250     
  • Internet                      $150 
  • Alarm System            $75
  • Total                            $27,975


  • Yearly Fee                $19,500
  • Programming         $3,900
  •      Sales Rep.                 $7,500       

Monthly Balance     $2,025   

Startup fee Profit + $8,100  

Profit                    =  $10,125

300 Agreements

Average Agreement based on $150.00

Total $45,000


  • Programming          $9,000
  • Lawyers                      $1,800
  • Sales Rep                   $9,000
  • Investors                    $6,750
  • Warehouse               $2,000 
  • Office Manager      $2,500
  • Warehouse Emp.   $2,2500 
  • Sales Manager        $2,2500 
  • Insurance                   $300     
  • Phone                           $250     
  • Internet                      $150 
  • Alarm System         
  • $75 
  • Total                          $36,825



  • Yearly Fee                $19,500
  • Programming         $3,900
  •      Sales Rep.                 $7,500      


  • Monthly Balance     $8,175 
  • Fee Profit                + $8,100
  • Profit                      = $16,225

400 Agreements

Average Agreement based on $150.00

Total $60,000 


  • Programming         $12,000
  • Sales Reps                $12,000
  • Investors                  $9,000
  • Warehouse               $2,000 
  • Office Manager      $2,500
  • Warehouse Emp.   $2,2500 
  • Sales Manager        $2,2500 
  • Insurance                   $300     
  • Phone                           $250     
  • Internet                      $150 
  • Alarm System         
  • $75
  • Total                          $43,225




  • Yearly Fee                $19,500
  • Programming         $3,900
  •      Sales Rep.                 $7,500        


  • Monthly Balance   $16,775
  • Startup fee Profit + $8,100
  • Profit                      = $24,875

500 Agreements

Average Agreement based on $150.00

Total $75,000

 

  • Programming         $15,000
  • Sales Rep                  $15,000
  • Investors                  $11,250
  • Warehouse               $2,000 
  • Office Manager      $2,500
  • Warehouse Emp.   $2,2500 
  • Sales Manager        $2,2500 
  • Insurance                   $300     
  • Phone                           $250     
  • Internet                      $150 
  • Alarm System         
  • $75
  • Total                         $51,525




  • Yearly Fee                $19,500
  • Programming         $3,900
  •     Sales Rep.                 $7,500     


  • Monthly Balance   $23,475
  • Startup fee Profit + $8,100
  • Profit                      = $31,575