| |
Scenario A |
|
|
|
|
|
|
| |
Income Projections |
|
| |
|
|
|
|
|
|
|
| |
Earnings |
Tier |
% Allocation |
No. of Referrals |
Group Total |
Monthly Revenues |
|
| |
Per Person Per Month |
|
|
(Projected) |
|
|
|
| |
$10.00 |
1 |
10 |
6 |
6 |
$6.00 |
|
| |
$10.00 |
2 |
10 |
6 |
36 |
$36.00 |
|
| |
$10.00 |
3 |
10 |
6 |
216 |
$216.00 |
|
| |
$10.00 |
4 |
30 |
6 |
1,296 |
$3,888.00 |
|
| |
$10.00 |
5 |
10 |
6 |
7,776 |
$7,776.00 |
|
| |
$10.00 |
6 |
10 |
6 |
46,656 |
$46,656.00 |
|
| |
$10.00 |
7 |
5 |
6 |
279,936 |
$139,968.00 |
|
| |
$10.00 |
8 |
5 |
6 |
1,679,616 |
$839,808.00 |
|
| |
$10.00 |
9 |
5 |
6 |
10,077,696 |
$5,038,848.00 |
|
| |
$10.00 |
10 |
5 |
6 |
60,466,176 |
$30,233,088.00 |
|
| $36,310,290.00 |
|
| |
|
|
100.00% |
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Note: Although these computations are based on very conservative estimates, results may vary |
|
| |
according to individual efforts, abilities, resources and circumtantial/situational factors. We neither |
|
| |
guarantee any results in any way, directly or indirectly, solicit nor entertain investments from the public. |
|
| |
|
|
|
|
|
|
|
|