Sie sind auf Seite 1von 13

1ST MONTH

M1

Assumptions:
Personal Sales for each distributor is 100 PPV per
month.
Each distributor sponsors 2 new distributors in
each month.

M1

M1

100 PV

100 PV

Status : Distributor AGPV = 300PV (9%)


Personal
Personal
Personal
Personal

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 300 PV
Group SV (PGSV) = 120 SV

Your Bonus Income


Group Bonus
Less: Downline Bonus

Your Bonus = 6.0

= 120 SV X 9%
= 40 SV X 6% X 2

= 10.8
= 4.8
=6.0

DXN

100 PPV
300 PGPV

2ND MONTH

100 PPV
900 PGPV

M2

100 PV

M0
100 PV

M1

100 PV

M0
100 PV

M1

M0
100 PV

M0

M0

100
PPV

100 PV

Status : Distributor AGPV (12%)


Personal PV (PPV)
= 100
Personal SV (PSV)
=
Personal Group PV (PGPV) =
Personal Group SV (PGSV) =
Accumulated PGPV
=

PV
40 SV
900 PV
360 SV
1200 PV

Your Bonus Income


Group Bonus
= 360 SV X 12%
= 43.2
Less: Downline Bonus = 120 SV X 9% X 2 = 21.6
= 40 SV X 6% X 2
= 4.8
= 16.8
Your Bonus = 16.8

DXN

M0
100
PPV

3RD MONTH

M3

900
PGPV

M1
M0

M2

M1
M0

M0

M0

M0

M2

M1

M1

M0

M0

900
PGPV

300

300

100

PGPV

PGPV

100
PPV

M0

Status : Distributor (18%)


Personal
Personal
Personal
Personal

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 2700 PV
Group SV (PGSV) = 1080SV

Your Bonus Income


Group Bonus
Less: Downline Bonus

Your Bonus

=
=
=
=

1080SV X 18%
360SV X 12% X 2
120SV X 9% X 2
40SV X 6% X 2

= 81.6

100 PPV
2700 PGPV

= 194.4
= 86.4
= 21.6
= 4.8
= 81.6

DXN

PPV

25%

4TH MONTH

M4

100 PPV

M3

M3

M2

M2

M1

M1

M0

M0

2700
PGPV

2700
PGPV

900
PGPV

900
PGPV

300 PGPV

300 PGPV

100 PPV

100
PPV

Status : STAR AGENT (25%)


Personal PV (PPV)

= 100 PV

Personal SV (PSV)
= 40 SV
Personal Group PV (PGPV) = 8100 PV
Personal Group SV (PGSV) = 3240SV

Your Bonus Income


Group Bonus
Less: Downline Bonus

Your Total Bonus

=
=
=
=
=

3240SV X 25%
= 810
1080SV 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
= 308.4
= 308.4

29%

5TH MONTH
25%

M4
8100
PGPV
(SA)

25%

M4

M3

M3

M2

8100
PGPV
(SA)

2700
PGPV

2700
PGPV

900
PGPV

M5

100 PPV

M2

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 8100 PV
Group SV (PGSV) = 3240SV

Your Bonus Income


Group Bonus
Less: Downline Bonus

Your Total Bonus

=
=
=
=
=
=

M1

M0

900 300 PGPV 300 PGPV 100 PPV


PGPV

Status : STAR AGENT (2QSA) - 29%


Personal
Personal
Personal
Personal

M1

Development Bonus:
3240SV X 5% X 2= 324

9720SV X 29%
= 2818.8
3240 SV X 25% X 2 = 1620
1080SV X 18% X 2 = 388.80
360SV X 12% X 2
= 86.4
120SV X 9% X 2
= 21.6
40 SV X 6% X 2
= 4.8
= 698
= 1022

M0
100 PPV

33%

6TH MONTH
29%

M5
(SA)

29%

M6

100 PPV

M5

M4

M4

M3

M3

M2

(SA)

(25%)

(25%)

2700

2700

900
PGPV

Status : STAR RUBY- 33%

M2

M1

Your Bonus Income


Group Bonus
= 29160SV X 33%
= 9622.8
Less: Downline Bonus = 3240SV X 29% X 2 =1879.2
= 3240 SV X 25% X 6 = 4860
= 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
= 2382
Your Bonus = 3548.40

M0

M0

900 300 PGPV 300 PGPV 100 PPV 100


PGPV
PPV

Development Bonus:

Personal PV (PPV)
= 100 PV
Personal SV (PSV)
= 40 SV
Personal Group PV (PGPV) = 8100 PV
Personal Group SV (PGSV) = 3240 SV

M1

3240SV X 5% X 4 = 648
3240SV X 4% X 4 = 518.4
=1166.4

7TH MONTH

QSD

M6

M6

M5

33%
(SR)

33%
(SR)

(29%)

M5

M4

(29%) (25%)

M7

37%

M4

M3

M3

M2

M2

M1

(25%)

2700

2700

900
PGPV

900
PGPV

300
PGPV

Status : STAR DIAMOND - QSD - (37%)

Development Bonus:

Personal PV (PPV)
= 100 PV
Personal SV (PSV)
= 40 SV
Personal Group PV (PGPV) = 8100 PV
Personal Group SV (PGSV) = 3240SV

3240SV X 5% X 6 = 972
3240SV X 4% X 12 = 1555.2
3240SV X 3% X 8 = 777.6
=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 =
12814.8

M1

M0

M0

300 100 PPV 100


PGPV
PPV

QSD

8TH MONTH

M7

M7

M6

37% 37%
(QSD) (QSD)

M6

33% 33%

M5

M5

(29%) (29%)

M4

M4

M8

37%

M3

(25%) (25%) 2700

Status :SENIOR STAR DIAMOND - SSD - (37%)


Personal
Personal
Personal
Personal

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 8100 PV
Group SV (PGSV) = 3240SV

Leadership Bonus:
2 QSD Lines
87480SV x 5% x 2 = 8748
=

M2

M2

2700

900
PGPV

300
300
900
PGPV PGPV PGPV

26811.6+ Profit Sharing

M1

M1

Development Bonus:

3240 SV X 5% X 8 = 1296
3240 SV X 4% X 24 = 3110.4
3240 SV X 3% X 32 = 3110.4
3240SV X 2% X 16= 1036.8
=8553.6

Your Bonus Income


Group Bonus
= 9510

Your Bonus

M3

M0

M0

100
PPV

100
PPV

QSD

9TH MONTH

M8

M8

M7

M7

37% 37%
37%
37%
(QSD) (QSD) (QSD) (QSD)

M6
33%

M6

M5

M5

M9

M4

M4

33% (29%) (29%) (25%) (25%)

Status : DOUBLE DIAMOND - QSD - (37%)

Personal
Personal
Personal
Personal

37%

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 8100 PV
Group SV (PGSV) = 3240SV

M3

M3

M2

2700

2700

900
900
PGPV PGPV

M2

M1

M1

M0

300
300 100
PGPV PGPV PPV

Development Bonus:

3240SV X 5% X 10 = 1620
3240SV X 4% X 40 = 5184
3240SV X 3% X 80 = 7776
3240SV X 2% X 80= 5184
3240SV X 1% X 32 = 1036.8
=20800.8

Your Bonus Income


Group Bonus
= 9510
Leadership Bonus:
4 QSD Lines
87480SV x 5% x 4
= 17496
87480 SV x 5.8% x 4 = 20295.36
= 37791.36
Your Bonus
= 68102.16+ Profit sharing + Overseas Trip cash incentive

M0
100
PPV

QSD

10TH MONTH

M9 M9 M8

M8 M7 M7

M6

37% 37% 37% 37% 37% 37% 33%


(QSD) (QSD) (QSD) (QSD) (QSD) (QSD)

M6

M5

M10

M5

M4 M4

M3

33% (29%) (29%) (25%) (25%) 2700

Status : TRIPLE DIAMOND - QSD - (37%)


Personal
Personal
Personal
Personal

37%

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 8100 PV
Group SV (PGSV) = 3240SV

M2

2700

900
300 100 100
900 300
PGPV PGPV PGPV PGPV PPV PPV

M2

Development Bonus:

3240SV X 5% X 12
3240 SV X 4% X 60
3240 SV X 3% X 160
3240 SV X 2% X 240
3240SV X 1% X 192

Your Bonus Income


Group Bonus
= 9510
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
Your Bonus

M3

= 166,429.68 + PROFIT SHARING

= 1944
= 7776
= 15552
= 15552
= 6220.8
= 47044.8

M1

M1

M0 M0

QSD

11TH MONTH

M10 M10 M9

M9

M8

M8

M7

M7

M6

M6

M5

M11

M5

37%

M4

M4

M3

M3

M2

M2

M1

M1

M0

M0

37% 37% 37% 37% 37% 37% 37% 37% 33% 33% (29%) 29% (25%) (25%) 2700 2700 900 900 300 300 100 100
(QSD) (QSD) (QSD) (QSD) (QSD) (QSD) (QSD) (QSD)
PGPV PGPV PGPV PGPV PPV PPV

Status : CROWN DIAMOND - QSD - (37%)

Personal
Personal
Personal
Personal

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 8100 PV
Group SV (PGSV) = 3240SV

3240SV X 5% X 14 = 2268
3240 SV X 4% X 84 = 10886.4
3240 SV X 3% X 220 = 21384
3240 SV X 2% X 400 = 25920
3240 SV X 1% X 240 = 7776
=68234.4

Your Bonus Income


Group Bonus
= 9510
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 x .9% x 40 = 31492.8
249842.88
Your Bonus

= 327,587.28

Development Bonus:

QSD

12TH MONTH

M11 M11

M10

M10

M9

M9

M8

M8

M7

M7

M6

M6

M12

M5

37%

M5

M4

M4

M3

M3

M2

M2

M1

37% 37% 37% 37% 37% 37% 37% 37% 37% 37% 33% 33% 29% (29%) (25%) (25%)(2700) 2700 900

(QSD) (QSD) (QSD) (QSD) (QSD) (QSD) (QSD) (QSD) (QSD) (QSD)

Status : CROWN DIAMOND - QSD - (37%)


Personal
Personal
Personal
Personal

PV (PPV)
= 100 PV
SV (PSV)
= 40 SV
Group PV (PGPV) = 8100 PV
Group SV (PGSV) = 3240 SV

Your Bonus Income


Group Bonus
= 9510
Leadership Bonus:
10 QSD Lines
87480 SV x 5% x 10 = 43740
87480 SV x 8.5% x 40 = 297432
87480 SV x .5% x 144 = 62985.6
87480 SV x 1.4% x 40 = 48988.8
87480 SV x 2.7% x 8 = 18895.68
= 472,042.08
Your Bonus =

549,786.48 + Profit Sharing

M1

M0

M0

300 100 100


900 300
PGPV PGPV PGPV PGPV PPV PPV

Development Bonus:
3240SV X 5% X 14
3240 SV X 4% X 84
3240 SV X 3% X 220
3240 SV X 2% X 400
3240 SV X 1% X 240

= 2268
= 10886.4
= 21384
= 25920
= 7776
= 68234.4

Das könnte Ihnen auch gefallen