Presentation is loading. Please wait.

Presentation is loading. Please wait.

SELF ROLLING PLAN OF. M1 300 PV Assumptions: Personal Sales for each distributor is 300 PPV per month. Each distributor sponsors 2 new distributors in.

Similar presentations


Presentation on theme: "SELF ROLLING PLAN OF. M1 300 PV Assumptions: Personal Sales for each distributor is 300 PPV per month. Each distributor sponsors 2 new distributors in."— Presentation transcript:

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% = 32.40 Less: Downline Bonus= 120 SV X 9% X 2= 21.60 = 10.80 Your Bonus = 10.80 1 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% = 194.40 Less: Downline Bonus= 360 SV X 12% X 2 = 86.40 = 120 SV X 9% X 2 = 21.6 = 86.40 Your Bonus = 86.40 300 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 = 388.80 = 360SV X 12% X 2 = 86.40 = 120SV X 9% X 2 = 21.60 = 313.20 Your Bonus = 313.20 2700 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)= 24300 PV Personal Group SV (PGSV)= 9720SV Your Bonus Income Group Bonus= 972SV X 29% = 2818.80 Less: Downline Bonus= 3240SV X 25% X 2 = 1620 = 1080 SV X 18% X 2 = 388.8 = 360SV X 12% X 2 = 86.40 = 120 SV X 9% X 2 = 21.60 = 702 Your Total Bonus = 1026 300 PPV 4TH MONTH 2700 PGPV 900 PGPV 300 PPV M1 29% M1 M0 2700 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)= 24300 PV Personal Group SV (PGSV)= 29160SV Your Bonus Income Group Bonus= 29160SV X 33% = 9622.80 Less: Down line Bonus= 3240 SV X 29% X 2 = 1879.2 = 3240SV X 25% X 6 = 4860 = 1080SV X 18% X 2 =388 = 360SV X 12% X 2 = 86.40 = 120 SV X 9% X 2 = 21.60 = 40SV X 6% X 2 = 4.8 = 2382.8 Your Total Bonus = 3549.2 300 PPV 5TH MONTH 2700 PGPV 900 PGPV 300 PPV M1 33% M1 M0 2700 PGPV 8100 PGPV M2 M3 8100 PGPV (SA) 25% M4 M5 3240SV X 5% X 4 = 648 3240SV X 4% X 4 = 518.4 1166.4 (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 = 1560 3240SV X 3% X 8 = 784 Personal Group PV (PGPV) = 24300 PV =3316 Personal Group SV (PGSV) = 9720 SV Your Bonus Income Group Bonus= 87480SV X 37% = 32367.6 Less: Downline Bonus = 3240SV X 33% X 2 =2138.4 = 3240 SV X 29% X 6 = 5637.6 = 3240 SV X 25% X 18 = 14580 = 1080 SV X 18% X 2 = 388.8 = 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 = 12826 37% 6TH MONTH 900 PGPV 300 PPV M1 QSD M1 M0 M2M4 M5 33% (SR) M6 (29%) M4M2 (25%) 2700 PGPV 33% (SR) M3 8100 M3 8100 2700 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 = 3110.4 Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 32 = 3110.4 3240SV X 2% X 16 = 1036.8 Personal Group SV (PGSV) = 3240SV =3304.8 Your Bonus Income Group Bonus= 87480 x 37% =32367.6 Less: Downline Bonus =3240 x 33% x 2=2138.4 =3240x29%x6=5637.6 =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2=4.8 9510 Your Bonus = 26811.6+ PROFIT SHARING Leadership Bonus: 2 QSD Lines 87480SV x 5% x 2 = 8748 37% 7TH MONTH 900 PGPV 300 PPV M1 QSD M1M0 M2M4 M5 33% M6 (29%) M4 M2 (25%) 2700 PGPV 33% M3 8100 M3 8100 2700 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 = 5184 3240SVX1%X32 = 1036.8 = 20800.8 Your Bonus Income Group Bonus= 87480 x 37% =32367.6 Less: Downline Bonus =3240 x 33% x 2=2138.4 =3240x29%x6=5637.6 =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2=4.8 9510 Your Bonus = 68102.16+ Profit Sharing Leadership Bonus: 4 QSD Lines 87480SV x 5% x 4 = 17496 87480 SV x 5.8% x 4 = 20295.36 = 37791.36 37% 8TH MONTH 900 PGPV 300 PPV QSD M0 M5 33% M6 (29%) M4 (25%) 2700 PGPV 33% 8100 2700 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 = 15552 Personal Group SV (PGSV) = 3240SV3240SV X 2% X 240 = 15552 3240SV X 1% X 192 = 6220.8 =47044.8 Your Bonus Income Group Bonus= 87480 x 37% =32367.6 Less: Downline Bonus =3240 x 33% x 2=2138.4 =3240x29%x6=5637.6 =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2=4.8 9510 LYour Bonus = 166429+ Profit sharing + Overseas Trip cash incentive Leadership Bonus: 6 QSD Lines 87480SV x 5% x 6 = 26244 87480 SV x 7.1% x 12 = 74532.96 87480 SV x 1.3% x 8= 9097.92 109,874.88 37% 9TH MONTH 900 PGPV 300 PPV QSD M0 M5 33% M6 (29%) (25%) 2700 PGPV 33% 8100 2700 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% 8100 2700 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 = 10886.4 Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 220 = 21384 Personal Group SV (PGSV) = 3240SV3240 SV X 2% X 400= 25920 3240SV X 1% X 240=7776 = 68234.4 Your Bonus Income Group Bonus= 87480 x 37% =32367.6 Less: Downline Bonus =3240 x 33% x 2=2138.4 =3240x29%x6=5637.6 =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2=4.8 9510 Your Bonus = 327586.28 + PROFIT SHARING Leadership Bonus: 8QSD Lines 87480SV x 5% x 8 = 34992 87480SV x 8% x 24 =167961.6 87480SV x 2.2% x 8 = 15396.48 87480SV x0 9% x 40 = 31492.8 249841.88

12 37% 11TH MONTH 900 PGPV 300 PPV QSD 33% 29%(29%) (25%) 2700 PGPV 33% (8100)8100 2700 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 = 14515.2 Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 372 = 36158.4 Personal Group SV (PGSV) = 3240SV3240 SV X 2% X 672 = 43545.6 3240 SV X 1% X 784 = 25401.6 =122212.8 Your Bonus Income Group Bonus= 87480 x 37% =32367.6 Less: Downline Bonus =3240 x 33% x 2=2138.4 =3240x29%x6=5637.6 =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2=4.8 9510 Your Bonus = 603764.4 Leadership Bonus: 10 QSD Lines 87480 SV x 5% x 10 = 43740 87480 SV x 8.5% x 40 = 297432 87480SVX0.5%X144=62985.6 87480 SV x 1.4% x 40 = 48988.8 87480 SV x 2.7% x 8 = 18895.68 = 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 = 18662.4 Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X596 = 57931.2 Personal Group SV (PGSV) = 3240 SV 3240 SV X 2% X 1552 = 100569.6 3240 SV X 1% X 3024 = 97977.6 = 278056.8 Group Bonus= 87480 x 37% =32367.6 Less: Downline Bonus =3240 x 33% x 2=2138.4 =3240x29%x6=5637.6 =3240x25%x18=14580 =1080x18%x2=388.8 =360x12%x2=86.4 =120x9%x2=21.6 =40x6%x2=4.8 9510 Your Bonus = 2438521.6+ Profit Sharing 37% 12TH MONTH 900 PGPV 300 PPV QSD 33% 29%(29%) (25%) 2700 PGPV 33% (8100)8100 2700 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 87480 SV x 5% x 12 = 52488 87480 SV x 8.9% x60 = 467142 87480SVx4% x 208 = 727833.6 87480 SV x 9% x 104 = 818812.8 87480SV X 1.8%X 40=62984 87480 SV x 3.1% x 8 = 21694.4 = 2150954.8


Download ppt "SELF ROLLING PLAN OF. M1 300 PV Assumptions: Personal Sales for each distributor is 300 PPV per month. Each distributor sponsors 2 new distributors in."

Similar presentations


Ads by Google