Download presentation

Presentation is loading. Please wait.

Published byMackenzie Coffey Modified over 2 years ago

1
SELF ROLLING PLAN OF

2
M1 300 PV Assumptions: Personal Sales for each distributor is 300 PPV per month. Each distributor sponsors 2 new distributors in each month. Status : Distributor – AGPV = 900PV (9%) Personal PV (PPV)= 300 PV Personal SV (PSV)= 120 SV Personal Group PV (PGPV)= 900 PV Personal Group SV (PGSV)= 360 SV Your Bonus Income Group Bonus= 360 SV X 9% = Less: Downline Bonus= 120 SV X 9% X 2= = Your Bonus = ST MONTH 300 PPV 900 PGPV M1 DXN EUROPE

3
300 PV Status : Distributor – AGPV (18%) Personal PV (PPV)= 300 PV Personal SV (PSV)= 120 SV Personal Group PV (PGPV)= 2700 PV Personal Group SV (PGSV)= 1080 SV Accumulated PGPV= 3600 PV Your Bonus Income Group Bonus= 1080 SV X 18% = Less: Downline Bonus= 360 SV X 12% X 2 = = 120 SV X 9% X 2 = 21.6 = Your Bonus = PPV 2700 PGPV 2ND MONTH M0 300 PV M0 M1 M0 M2 M1 M0 300 PPV DXN EUROPE

4
Status : Distributor (25%) Personal PV (PPV)= 300 PV Personal SV (PSV)= 120 SV Personal Group PV (PGPV)= 8100 PV Personal Group SV (PGSV)= 3240SV Your Bonus Income Group Bonus= 3240SV X 25% = 810 Less: Downline Bonus= 1080SV X 18% X 2 = = 360SV X 12% X 2 = = 120SV X 9% X 2 = = Your Bonus = PGPV 300 PPV 8100 PGPV 3RD MONTH 2700 PGPV 900 PGPV M1 900 PGPV 900 PPV 900 PPV M2 M1 M0 M1 M2 M0M1 M0 M3 DXN EUROPE

5
Status : STAR AGENT (29%) Personal PV (PPV)= 300 PV Personal SV (PSV)= 120 SV Personal Group PV (PGPV)= PV Personal Group SV (PGSV)= 9720SV Your Bonus Income Group Bonus= 972SV X 29% = Less: Downline Bonus= 3240SV X 25% X 2 = 1620 = 1080 SV X 18% X 2 = = 360SV X 12% X 2 = = 120 SV X 9% X 2 = = 702 Your Total Bonus = PPV 4TH MONTH 2700 PGPV 900 PGPV 300 PPV M1 29% M1 M PGPV 8100 PGPV M2 M4 M3 Development Bonus: 3240SV X 5% X 2= 324

6
Status : STAR RUBY (2QSA) - 29% Development Bonus: Personal PV (PPV)= 300 PV Personal SV (PSV)= 120 SV Personal Group PV (PGPV)= PV Personal Group SV (PGSV)= 29160SV Your Bonus Income Group Bonus= 29160SV X 33% = Less: Down line Bonus= 3240 SV X 29% X 2 = = 3240SV X 25% X 6 = 4860 = 1080SV X 18% X 2 =388 = 360SV X 12% X 2 = = 120 SV X 9% X 2 = = 40SV X 6% X 2 = 4.8 = Your Total Bonus = PPV 5TH MONTH 2700 PGPV 900 PGPV 300 PPV M1 33% M1 M PGPV 8100 PGPV M2 M PGPV (SA) 25% M4 M5 3240SV X 5% X 4 = SV X 4% X 4 = (SA)

7
Status : STAR RUBY- 33% Development Bonus: Personal PV (PPV) = 300 PV 3240SV X 5% X 6 = 972 Personal SV (PSV) = 120 SV 3240SV X 4% X 12 = SV X 3% X 8 = 784 Personal Group PV (PGPV) = PV =3316 Personal Group SV (PGSV) = 9720 SV Your Bonus Income Group Bonus= 87480SV X 37% = Less: Downline Bonus = 3240SV X 33% X 2 = = 3240 SV X 29% X 6 = = 3240 SV X 25% X 18 = = 1080 SV X 18% X 2 = = 360 SV X 12% X 2 =86.4 = 120 SV X 9% X 2 = 21.6 = 40 SV X 6% X 2 = 4.8 = 9510 Your Bonus = % 6TH MONTH 900 PGPV 300 PPV M1 QSD M1 M0 M2M4 M5 33% (SR) M6 (29%) M4M2 (25%) 2700 PGPV 33% (SR) M M PGPV M7

8
Status : STAR DIAMOND - QSD - (37%)Development Bonus: Personal PV (PPV) = 300 PV 3240SV X 5% X 8 = 1296 Personal SV (PSV) = 120 SV 3240SV X 4% X 24 = Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 32 = SV X 2% X 16 = Personal Group SV (PGSV) = 3240SV = Your Bonus Income Group Bonus= x 37% = Less: Downline Bonus =3240 x 33% x 2= =3240x29%x6= =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2= Your Bonus = PROFIT SHARING Leadership Bonus: 2 QSD Lines 87480SV x 5% x 2 = % 7TH MONTH 900 PGPV 300 PPV M1 QSD M1M0 M2M4 M5 33% M6 (29%) M4 M2 (25%) 2700 PGPV 33% M M PGPV 37% (QSD) M7 37% (QSD) M7 M8

9
Status :SENIOR STAR DIAMOND - SSD - (37%)Development Bonus: Personal PV (PPV) = 100 PV 3240 SV X 5% X 10 = 1620 Personal SV (PSV) = 40 SV 3240 SV X 4% X 40 = 5184 Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 80 = 7776 Personal Group SV (PGSV) = 3240SV3240SV X 2% X 80 = SVX1%X32 = = Your Bonus Income Group Bonus= x 37% = Less: Downline Bonus =3240 x 33% x 2= =3240x29%x6= =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2= Your Bonus = Profit Sharing Leadership Bonus: 4 QSD Lines 87480SV x 5% x 4 = SV x 5.8% x 4 = = % 8TH MONTH 900 PGPV 300 PPV QSD M0 M5 33% M6 (29%) M4 (25%) 2700 PGPV 33% PGPV 37% (QSD) M7 37% (QSD) M7 37% (QSD) M8 37% (QSD) M8 M9 M1 M0 M2M4 M2 M3

10
Status : DOUBLE DIAMOND - QSD - (37%)Development Bonus: Personal PV (PPV) = 100 PV 3240SV X 5% X 12 = 1944 Personal SV (PSV) = 40 SV 3240SV X 4% X 60 = 7776 Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 160 = Personal Group SV (PGSV) = 3240SV3240SV X 2% X 240 = SV X 1% X 192 = = Your Bonus Income Group Bonus= x 37% = Less: Downline Bonus =3240 x 33% x 2= =3240x29%x6= =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2= LYour Bonus = Profit sharing + Overseas Trip cash incentive Leadership Bonus: 6 QSD Lines 87480SV x 5% x 6 = SV x 7.1% x 12 = SV x 1.3% x 8= , % 9TH MONTH 900 PGPV 300 PPV QSD M0 M5 33% M6 (29%) (25%) 2700 PGPV 33% PGPV 37% (QSD) M7 37% (QSD) M7 37% (QSD) M8 37% (QSD) M8 M1 M0 M2M4 M2 M3 37% (QSD) M9 37% (QSD) M9 M5 M4 M10 M3

11
37% 10TH MONTH 900 PGPV 300 PPV QSD M0 33% (29%)29% (25%) 2700 PGPV 33% PGPV 37% (QSD) M8 37% (QSD) M8 M1 M0 M2M4 M2 M3 37% (QSD) M9 37% (QSD) M9 M4 M3 37% (QSD) M10 37% (QSD) M10 M5 M6 M7 M5 M11 Status : TRIPLE DIAMOND - QSD - (37%)Development Bonus: Personal PV (PPV) = 100 PV 3240SV X 5% X 114 = 2268 Personal SV (PSV) = 40 SV 3240 SV X 4% X 84 = Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 220 = Personal Group SV (PGSV) = 3240SV3240 SV X 2% X 400= SV X 1% X 240=7776 = Your Bonus Income Group Bonus= x 37% = Less: Downline Bonus =3240 x 33% x 2= =3240x29%x6= =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2= Your Bonus = PROFIT SHARING Leadership Bonus: 8QSD Lines 87480SV x 5% x 8 = SV x 8% x 24 = SV x 2.2% x 8 = SV x0 9% x 40 =

12
37% 11TH MONTH 900 PGPV 300 PPV QSD 33% 29%(29%) (25%) 2700 PGPV 33% (8100) PGPV 37% (QSD) M0 M5 M6 M7 M8 M1 M0 M2M4 M2 M3 M9 M5 M4 M3 M10 M11 M12 Status : CROWN DIAMOND - QSD - (37%)Development Bonus: Personal PV (PPV) = 100 PV 3240SV X 5% X 16 = 2592 Personal SV (PSV) = 40 SV 3240 SV X 4% X112 = Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 372 = Personal Group SV (PGSV) = 3240SV3240 SV X 2% X 672 = SV X 1% X 784 = = Your Bonus Income Group Bonus= x 37% = Less: Downline Bonus =3240 x 33% x 2= =3240x29%x6= =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2= Your Bonus = Leadership Bonus: 10 QSD Lines SV x 5% x 10 = SV x 8.5% x 40 = SVX0.5%X144= SV x 1.4% x 40 = SV x 2.7% x 8 = = 472,042.08

13
Status : CROWN DIAMOND - QSD - (37%)Development Bonus: Personal PV (PPV) = 100 PV 3240SV X 5% X 18 = 2916 Personal SV (PSV) = 40 SV 3240 SV X 4% X 144 = Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X596 = Personal Group SV (PGSV) = 3240 SV 3240 SV X 2% X 1552 = SV X 1% X 3024 = = Group Bonus= x 37% = Less: Downline Bonus =3240 x 33% x 2= =3240x29%x6= =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2= Your Bonus = Profit Sharing 37% 12TH MONTH 900 PGPV 300 PPV QSD 33% 29%(29%) (25%) 2700 PGPV 33% (8100) PGPV 37% (QSD) M0 M5 M6 M7 M8 M1 M0 M2M4 M2 M3 M9 M5 M4 M3 M10 M11 M12 Leadership Bonus: 10 QSD Lines SV x 5% x 12 = SV x 8.9% x60 = SVx4% x 208 = SV x 9% x 104 = SV X 1.8%X 40= SV x 3.1% x 8 = =

Similar presentations

© 2016 SlidePlayer.com Inc.

All rights reserved.

Ads by Google