ACES and Goodstars Ad programs cost share for organizations and their members_update ID 07_01_2019
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACBCCCDCECFCGCHCICJCKCLCMCNCOCPCQCRCSCTCUCV
1
Make your own copy of this spreadsheet TO USE IT. Figure exact calculations for your clients by using THE ONE orange box.
2
For organizations with 3 or less members, go here (costs do not include member's individual household enrollment, or ACES advertising options):
3
https://docs.google.com/document/d/1YrfRp695OizuRBj1WhXb8VrFlfcRp5Yi2kSfS_g4KN8/edit?usp=sharing
4
Organizations with more than 3 members (volunteers, employees, and/or contractors)*:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
Payment In Full (PIF) by organization:
5
number of claimed members of organization (use below only if more than 3 members)cost per employee / contractor when more than 3base cost with more than 3 employees / contractorsACES costUSTRC** tax100.00%95.00%90.00%80.00%70.00%60.00%50.00%40.00%30.00%20.00%10.00%
6
290x$1,100.00+$9,850.00=$325,550.00x10.25%Section ASection B VOWAS VIPSection ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)
7
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
Payment In Full (PIF) balance remitted by organization's member(s) (including member's household enrollment):
8
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (wire instructions)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
one payment in full (PIF) by organization:
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
9
$359,498.59$5 to $9,999$480.76 to $9,615.38$1M to $10B$341,523.66$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$323,548.73$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$287,598.87$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$251,649.01$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$215,699.15$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$179,749.29$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$143,799.43$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$107,849.58$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$71,899.72$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$35,949.86$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B
10
11
County or taxing jurisdiction sales tax amountdigital delivery fee per each set of 10 organizational members, then prorated for each additional***total digital delivery fee
total ACES cost (base cost)
commissionable revenue for Field Agent or Marketing Director0.00%5.00%10.00%20.00%30.00%40.00%50.00%60.00%70.00%80.00%90.00%
12
=$33,368.88+$19.99=$579.71>>>>$359,498.59$325,550.00Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)Section A (per members)Section B VOWAS VIP (per members)
13
**​A 10.25% USTRC (Universal Sales Tax to Recognized Counties) sales tax is collected and paid to your organization's county of record (typically the same county as registered with your organization's Secretary of State)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)one payment in full (PIF) balance remited by each organization's member (PIF per member) including member's household enrollment:Booster (one-time)Super Booster (weekly)
14
***digitized certificate delivery for all organizational registered employees/contractors.
$0.00$5 to $9,999$480.76 to $9,615.38$411.62$5 to $9,999$480.76 to $9,615.38 weekly$473.60$5 to $9,999$480.76 to $9,615.38 weekly$597.57$5 to $9,999$480.76 to $9,615.38 weekly$721.53$5 to $9,999$480.76 to $9,615.38 weekly$845.50$5 to $9,999$480.76 to $9,615.38 weekly$969.46$5 to $9,999$480.76 to $9,615.38 weekly$1,093.43$5 to $9,999$480.76 to $9,615.38 weekly$1,217.39$5 to $9,999$480.76 to $9,615.38 weekly$1,341.36$5 to $9,999$480.76 to $9,615.38 weekly$1,465.32$5 to $9,999$480.76 to $9,615.38 weekly
15
16
ACES paid in full (no ad program)ACES 30-pay (no ad program)
17
18
Organization PIF (NOT including workforce member's individual VOWAS household enrollment)Organization % of cost shareMember PIF (per member) including member's VOWAS household enrollment and organization's ACES enrollmentMember's % of cost shareOrganization 30-pay (NOT including workforce member's individual VOWAS household enrollment)Organization % of cost shareMember 30-pay (per member) including member paying their own VOWAS household enrollment and organization's ACES enrollmentMember's % of cost share
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
Payment plan weekly balance remitted by organization:
19
$359,498.59100.00%$0.000.00%$15,937.77100.00%$0.000.00%
20
$341,523.6695.00%$411.625.00%$15,140.8895.00%$19.695.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%
21
$323,548.7390.00%$473.6010.00%$14,343.9990.00%$22.4410.00%100.00%95.00%90.00%80.00%70.00%60.00%50.00%40.00%30.00%20.00%10.00%
22
$287,598.8780.00%$597.5720.00%$12,750.2280.00%$27.9320.00%Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)Section ASection B VOWAS VIP (organization)
23
$251,649.0170.00%$721.5330.00%$11,156.4470.00%$33.4330.00%base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)base costpayments fee totaltotal amountweekly payment (30 weeks)Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)
24
$215,699.1560.00%$845.5040.00%$9,562.6660.00%$38.9240.00%$359,498.59$118,634.53$478,133.12$15,937.77$5 to $9,999$480.76 to $9,615.38$1M to $10B$341,523.66$112,702.81$454,226.46$15,140.88$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$323,548.73$106,771.08$430,319.81$14,343.99$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$287,598.87$94,907.63$382,506.49$12,750.22$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$251,649.01$83,044.17$334,693.18$11,156.44$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$215,699.15$71,180.72$286,879.87$9,562.66$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$179,749.29$59,317.27$239,066.56$7,968.89$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$143,799.43$47,453.81$191,253.25$6,375.11$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$107,849.58$35,590.36$143,439.94$4,781.33$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$71,899.72$23,726.91$95,626.62$3,187.55$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B$35,949.86$11,863.45$47,813.31$1,593.78$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10B
25
$179,749.2950.00%$969.4650.00%$7,968.8950.00%$44.4250.00%
26
$143,799.4340.00%$1,093.4360.00%$6,375.1140.00%$49.9160.00%
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
Payment plan weekly balance remitted by organization's member (per member) including member's household enrollment:
27
$107,849.5830.00%$1,217.3970.00%$4,781.3330.00%$55.4170.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%interest rate:33.00%
28
$71,899.7220.00%$1,341.3680.00%$3,187.5520.00%$60.9180.00%0.00%5.00%10.00%20.00%30.00%40.00%50.00%60.00%70.00%80.00%90.00%
29
$35,949.8610.00%$1,465.3290.00%$1,593.7810.00%$66.4090.00%Section ASection B VOWAS VIP (per member)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)Section ASection B VOWAS VIP (per members)
30
$17,974.935.00%$1,527.3195.00%$796.895.00%$69.1595.00%base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollment (if 30-pay)Booster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)base costpayments fee totaltotal amountweekly payment (30 weeks)weekly payment per member including member's VOWAS household enrollmentBooster (one-time)Super Booster (weekly)
31
if a workforce member wishes to qualify additional household members, upon an Analyst's VOWAS household certification, there is an additional $218.99 plus tax per each additional qualified household memberif a workforce member wishes to qualify additional household members, upon an Analyst's VOWAS household certification, there is an additional weekly payment depending on the number of dependents (includes taxes and digital delivery fee) per each qualified household member$0.00$0.00$0.00$0.000$5 to $9,999$480.76 to $9,615.38$17,974.93$5,931.73$23,906.66$796.89$19.69$5 to $9,999$480.76 to $9,615.38 weekly$35,949.86$11,863.45$47,813.31$1,593.78$22.44$5 to $9,999$480.76 to $9,615.38 weekly$71,899.72$23,726.91$95,626.62$3,187.55$27.93$5 to $9,999$480.76 to $9,615.38 weekly$107,849.58$35,590.36$143,439.94$4,781.33$33.43$5 to $9,999$480.76 to $9,615.38 weekly$143,799.43$47,453.81$191,253.25$6,375.11$38.92$5 to $9,999$480.76 to $9,615.38 weekly$179,749.29$59,317.27$239,066.56$7,968.89$44.42$5 to $9,999$480.76 to $9,615.38 weekly$215,699.15$71,180.72$286,879.87$9,562.66$49.91$5 to $9,999$480.76 to $9,615.38 weekly$251,649.01$83,044.17$334,693.18$11,156.44$55.41$5 to $9,999$480.76 to $9,615.38 weekly$287,598.87$94,907.63$382,506.49$12,750.22$60.91$5 to $9,999$480.76 to $9,615.38 weekly$323,548.73$106,771.08$430,319.81$14,343.99$66.40$5 to $9,999$480.76 to $9,615.38 weekly
32
33
Section B VOWAS VIP (organization)Section B VOWAS VIP (per members)
34
Booster (one-time)Super Booster (weekly)Elite Booster (one-time wire)Elite Foundation (weekly wires)Booster (one-time)Super Booster (weekly)Workforce/organization member's VOWAS household enrollment cost is set the MID range for all:$299.00
35
$5 to $9,999$480.76 to $9,615.38 weekly$1M to $10M$100M to $10B$5 to $9,999$480.76 to $9,615.38 weeklyWorkforce member's VOWAS household digital delivery fee per each 10 household members***:$19.99
36
Workforce member's weekly VOWAS household enrollment cost if 30-pay:$16.94
37
Notice terms and conditions at the bottom of website here:
38
https://www.stritus.online/aces-a-certificate.html
39
https://www.stritus.online/qualifyadditional.html
40
https://www.stritus.online/qualifyadditional30.html
41
42
The organizing bodies perfer not to finance enrollments, and Paid in Full enrollments are preferred to cost effectively fund labor and systems, yet some need payment plans to make it work in their budget. If someone does not have good enrough credit to arrange better financing terms, the 30-pay options offers a 59% to 69% cost for payments. If you don't like that, find another line of credit and use it for the Paid In Full enrollment.
43
44
45
Advertising + ACES + Workforce member's household enrollment
46
52-weekly payment option may be provided based on business credit rating and lead decision factor's personal credit rating.interest rate:39%
47
90%
of ACES cost and Workforce member's household enrollment paid by organization
48
10%
of ACES cost and Workforce member's household enrollment paid by Workforce Members
49
100%
of Advertising paid by organization
50
Paid in full52-weekly payments
51
organization's cost share:90%20%Member's Indiv. VOWAS cost shareorganization's cost share:90%20%Member's Indiv. VOWAS cost share
52
10%80%10%Member's ACES cost share10%80%10%Member's ACES cost share
53
package
One-year total advertising cost to organization (includes a 5% advertising cost discount due to making one payment in full)10% ACES withholding payment (paid in full) from advertising packageRemaining ACES balance and member's individual household enrollment to be paid in full by organization^^MEMBER'S PAYMENT: remaining ACES balance cost share plus the organizational member's individual household enrollment paid in full by individual member (cost is per member)^^ORGANIZATION'S PAYMENT: total Advertising cost and ACES cost paid in full by organizationtotal shares of stock allocated to the Organization (in care of lead decision factor) after 52 weeksOne-year post-IPO cash value range per share at $35.50/share*One-year post-IPO cash value range per share at $106.50/share*weekly payments advertising cost to organization (shown as a weekly payment required over 52 weeks)10% ACES withholding payment (weekly payment) from the advertising package costRemaining ACES balance and member's individual household enrollment to be paid by organization via weekly payment (over 52 weeks)^^MEMBER'S PAYMENT: remaining ACES balance plus the organizational member's individual household enrollment to be paid by the member (cost is per member) via 52 weekly payments^^ORGANIZATION'S PAYMENTS: Advertising cost and ACES cost paid by organization weekly over 52 weekstotal 52-week Advertising cost and ACES costtotal shares of stock allocated to the Organization (in care of lead decision factor) after 52 weeksOne-year post-IPO cash value range per share at $35.50/share*One-year post-IPO cash value range per share at $106.50/share*
54
a$24,453.00$1,235.00$287,091.35$124.59$311,544.35155,772$5,529,912.28$16,589,736.85$495.00$49.50$8,006.88$2.66$8,501.88$442,097.68221,049$7,847,233.87$23,541,701.60
55
b$36,803.00$2,445.30$285,433.28$124.59$322,236.28161,118$5,719,693.93$17,159,081.80$745.00$74.50$7,981.88$2.66$8,726.88$453,797.68226,899$8,054,908.87$24,164,726.60
56
c$49,153.00$4,915.30$282,963.28$124.59$332,116.28166,058$5,895,063.93$17,685,191.80$995.00$99.50$7,956.88$2.66$8,951.88$465,497.68232,749$8,262,583.87$24,787,751.60
57
d$73,853.00$7,385.30$280,493.28$124.59$354,346.28177,173$6,289,646.43$18,868,939.30$1,495.00$149.50$7,906.88$2.66$9,401.88$488,897.68244,449$8,677,933.87$26,033,801.60
58
e$123,253.00$12,325.30$275,553.28$124.59$398,806.28199,403$7,078,811.43$21,236,434.30$2,495.00$249.50$7,806.88$2.66$10,301.88$535,697.68267,849$9,508,633.87$28,525,901.60
59
f$172,653.00$17,265.30$270,613.28$124.59$443,266.28221,633$7,867,976.43$23,603,929.30$3,495.00$349.50$7,706.88$2.66$11,201.88$582,497.68291,249$10,339,333.87$31,018,001.60
60
g$197,353.00$19,735.30$268,143.28$124.59$465,496.28232,748$8,262,558.93$24,787,676.80$3,995.00$399.50$7,656.88$2.66$11,651.88$605,897.68302,949$10,754,683.87$32,264,051.60
61
h$296,153.00$29,615.30$258,263.28$124.59$554,416.28277,208$9,840,888.93$29,522,666.80$5,995.00$599.50$7,456.88$2.66$13,451.88$699,497.68349,749$12,416,083.87$37,248,251.60
62
i$394,953.00$39,495.30$248,383.28$124.59$643,336.28321,668$11,419,218.93$34,257,656.80$7,995.00$799.50$7,256.88$2.66$15,251.88$793,097.68396,549$14,077,483.87$42,232,451.60
63
j$493,753.00$49,375.30$238,503.28$124.59$732,256.28366,128$12,997,548.93$38,992,646.80$9,995.00$999.50$7,056.88$2.66$17,051.88$886,697.68443,349$15,738,883.87$47,216,651.60
64
k$691,353.00$69,135.30$218,743.28$124.59$910,096.28455,048$16,154,208.93$48,462,626.80$13,995.00$1,399.50$6,656.88$2.66$20,651.88$1,073,897.68536,949$19,061,683.87$57,185,051.60
65
l$888,953.00$88,895.30$198,983.28$124.59$1,087,936.28543,968$19,310,868.93$57,932,606.80$17,995.00$1,799.50$6,256.88$2.66$24,251.88$1,261,097.68630,549$22,384,483.87$67,153,451.60
66
m$1,086,553.00$108,655.30$179,223.28$124.59$1,265,776.28632,888$22,467,528.93$67,402,586.80$21,995.00$2,199.50$5,856.88$2.66$27,851.88$1,448,297.68724,149$25,707,283.87$77,121,851.60
67
68
^^if number is negative in this column, the ACES enrollment fee is 100% paid up and the negative amounts would be applied to additional advertising packages up through the 52nd week until the advertising service/cost is depleted^^if number is negative in this column, the ACES enrollment fee is 100% paid up before the term ends and these negative amounts would be applied to additional advertising packages up through the 52nd week until the advertising service/cost is depleted
69
70
80%
of ACES cost and Workforce member's household enrollment paid by organization
71
20%
of ACES cost and Workforce member's household enrollment paid by Workforce Members
72
100%
of Advertising paid by organization
73
Paid in full52-weekly payments
74
organization's cost share:80%30%Member's Indiv. VOWAS cost shareorganization's cost share:80%30%Member's Indiv. VOWAS cost share
75
10%70%20%Member's ACES cost share10%70%20%Member's ACES cost share
76
package
One-year total advertising cost to organization (includes a 5% advertising cost discount due to making one payment in full)10% ACES withholding payment (paid in full) from advertising packageRemaining ACES balance and member's individual household enrollment to be paid in full by organization^^MEMBER'S PAYMENT: remaining ACES balance cost share plus the organizational member's individual household enrollment paid in full by individual member (cost is per member)^^ORGANIZATION'S PAYMENT: total Advertising cost and ACES cost paid in full by organizationtotal shares of stock allocated to the Organization (in care of lead decision factor) after 52 weeksOne-year post-IPO cash value range per share at $35.50/share*One-year post-IPO cash value range per share at $106.50/share*weekly payments advertising cost to organization (shown as a weekly payment required over 52 weeks)10% ACES withholding payment (weekly payment) from the advertising package costRemaining ACES balance and member's individual household enrollment to be paid by organization via weekly payment (over 52 weeks)^^MEMBER'S PAYMENT: remaining ACES balance plus the organizational member's individual household enrollment to be paid by the member (cost is per member) via 52 weekly payments^^ORGANIZATION'S PAYMENTS: Advertising cost and ACES cost paid by organization weekly over 52 weekstotal 52-week Advertising cost and ACES costtotal shares of stock allocated to the Organization (in care of lead decision factor) after 52 weeksOne-year post-IPO cash value range per share at $35.50/share*One-year post-IPO cash value range per share at $106.50/share*
77
a$24,453.00$1,235.00$251,050.56$248.87$275,503.56137,752$4,890,188.19$14,670,564.56$495.00$49.50$7,044.16$5.19$7,539.16$392,036.44196,018$6,958,646.87$20,875,940.62
78
b$36,803.00$2,445.30$249,840.26$248.87$286,643.26143,322$5,087,917.86$15,263,753.58$745.00$74.50$7,019.16$5.19$7,764.16$403,736.44201,868$7,166,321.87$21,498,965.62
79
c$49,153.00$4,915.30$247,370.26$248.87$296,523.26148,262$5,263,287.86$15,789,863.58$995.00$99.50$6,994.16$5.19$7,989.16$415,436.44207,718$7,373,996.87$22,121,990.62
80
d$73,853.00$7,385.30$244,900.26$248.87$318,753.26159,377$5,657,870.36$16,973,611.08$1,495.00$149.50$6,944.16$5.19$8,439.16$438,836.44219,418$7,789,346.87$23,368,040.62
81
e$123,253.00$12,325.30$239,960.26$248.87$363,213.26181,607$6,447,035.36$19,341,106.08$2,495.00$249.50$6,844.16$5.19$9,339.16$485,636.44242,818$8,620,046.87$25,860,140.62
82
f$172,653.00$17,265.30$235,020.26$248.87$407,673.26203,837$7,236,200.36$21,708,601.08$3,495.00$349.50$6,744.16$5.19$10,239.16$532,436.44266,218$9,450,746.87$28,352,240.62
83
g$197,353.00$19,735.30$232,550.26$248.87$429,903.26214,952$7,630,782.86$22,892,348.58$3,995.00$399.50$6,694.16$5.19$10,689.16$555,836.44277,918$9,866,096.87$29,598,290.62
84
h$296,153.00$29,615.30$222,670.26$248.87$518,823.26259,412$9,209,112.86$27,627,338.58$5,995.00$599.50$6,494.16$5.19$12,489.16$649,436.44324,718$11,527,496.87$34,582,490.62
85
i$394,953.00$39,495.30$212,790.26$248.87$607,743.26303,872$10,787,442.86$32,362,328.58$7,995.00$799.50$6,294.16$5.19$14,289.16$743,036.44371,518$13,188,896.87$39,566,690.62
86
j$493,753.00$49,375.30$202,910.26$248.87$696,663.26348,332$12,365,772.86$37,097,318.58$9,995.00$999.50$6,094.16$5.19$16,089.16$836,636.44418,318$14,850,296.87$44,550,890.62
87
k$691,353.00$69,135.30$183,150.26$248.87$874,503.26437,252$15,522,432.86$46,567,298.58$13,995.00$1,399.50$5,694.16$5.19$19,689.16$1,023,836.44511,918$18,173,096.87$54,519,290.62
88
l$888,953.00$88,895.30$163,390.26$248.87$1,052,343.26526,172$18,679,092.86$56,037,278.58$17,995.00$1,799.50$5,294.16$5.19$23,289.16$1,211,036.44605,518$21,495,896.87$64,487,690.62
89
m$1,086,553.00$108,655.30$143,630.26$248.87$1,230,183.26615,092$21,835,752.86$65,507,258.58$21,995.00$2,199.50$4,894.16$5.19$26,889.16$1,398,236.44699,118$24,818,696.87$74,456,090.62
90
91
^^if number is negative in this column, the ACES enrollment fee is 100% paid up and the negative amounts would be applied to additional advertising packages up through the 52nd week until the advertising service/cost is depleted^^if number is negative in this column, the ACES enrollment fee is 100% paid up before the term ends and these negative amounts would be applied to additional advertising packages up through the 52nd week until the advertising service/cost is depleted
92
93
70%
of ACES cost and Workforce member's household enrollment paid by organization
94
30%
of ACES cost and Workforce member's household enrollment paid by Workforce Members
95
100%
of Advertising paid by organization
96
Paid in full52-weekly payments
97
organization's cost share:70%40%Member's Indiv. VOWAS cost shareorganization's cost share:70%40%Member's Indiv. VOWAS cost share
98
10%60%30%Member's ACES cost share10%60%30%Member's ACES cost share
99
package
One-year total advertising cost to organization (includes a 5% advertising cost discount due to making one payment in full)10% ACES withholding payment (paid in full) from advertising packageRemaining ACES balance and member's individual household enrollment to be paid in full by organization^^MEMBER'S PAYMENT: remaining ACES balance cost share plus the organizational member's individual household enrollment paid in full by individual member (cost is per member)^^ORGANIZATION'S PAYMENT: total Advertising cost and ACES cost paid in full by organizationtotal shares of stock allocated to the Organization (in care of lead decision factor) after 52 weeksOne-year post-IPO cash value range per share at $35.50/share*One-year post-IPO cash value range per share at $106.50/share*weekly payments advertising cost to organization (shown as a weekly payment required over 52 weeks)10% ACES withholding payment (weekly payment) from the advertising package costRemaining ACES balance and member's individual household enrollment to be paid by organization via weekly payment (over 52 weeks)^^MEMBER'S PAYMENT: remaining ACES balance plus the organizational member's individual household enrollment to be paid by the member (cost is per member) via 52 weekly payments^^ORGANIZATION'S PAYMENTS: Advertising cost and ACES cost paid by organization weekly over 52 weekstotal 52-week Advertising cost and ACES costtotal shares of stock allocated to the Organization (in care of lead decision factor) after 52 weeksOne-year post-IPO cash value range per share at $35.50/share*One-year post-IPO cash value range per share at $106.50/share*
100
a$24,453.00$1,235.00$215,009.77$373.15$239,462.77119,731$4,250,464.09$12,751,392.26$495.00$49.50$6,081.45$7.72$6,576.45$341,975.20170,988$6,070,059.88$18,210,179.64
Loading...