Let's assume for simplicity sake its 12.5 NEW business and 12.5 renewal, it costs at least 2.5% to get NB anyways
If you sell $400,000 in premium per year for three years
Your commission $50,000 per year/$150k for the period
SIAA takes $25,000; $15k from commissions $10k from your start up fee
Smart Choice takes $45,000 as its cut; $15k per year which is 30% of your commission
I am in the same predicament, I know the right answer but ponying up the $10k is the tough part
This might be true if you don't calculate renewals. Using the same numbers, but with a 100% renewal rate (not realistic, just didn't want to do the math for an 85% renewal rate).
$400K premium year 1, 12.5% commission = $50K in commission.
Smartchoice: 30% = $15K
SIAA = $5K + 10K = $15K (assuming you pay the fee upfront and it really is 10%)
Second year
$400K new business + $400K renewal = $800K @ 12.5% commision = $100K
Smartchoice: 30%, capped at 15K = $15K
SIAA: 10% * 100K = $10K
Third year
$400K new business + $800K renewal = $1200K @ 12.5% commision = $150K
Smartchoice: 30%, capped at 15K = $15K
SIAA: 10% * 150K = $15K
At the end of year 3, you have:
Smartchoice: $15K + 15K + 15K = $45K
SIAA = 5K + 10K + 15K + 10K (signup) = $45K
Moving forward, if you keep a $1.2M book, its break even either way, using these numbers. With a larger book, Smartchoice is better, with a smaller book SIAA is better.
Problem is, from what I know, these aren't very accurate numbers to be using. I know SIAA has a much more complex payment system than this, which could bump the breakeven higher than the $1.2M illustrated.
Now the challenge.... can you actually write $33K in new business premium, month in and month out, while maintaining your book? Probably pretty easy the first few months (critical) but then it becomes a bit of a challenge once service starts coming in.
Dan