1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
42 |
43 |
44 |
45 |
46 |
47 |
48 |
49 |
50 |
51 |
52 |
53 |
54 |
55 |
56 |
57 |
58 |
59 |
60 |
|


| Referral Projection Sheet | | | | | | | | | | | | | | | | | | | *based on 25% return | | | | | | | | | | | | | | | | | | | Amount Referred | Payout | Incentive Payout | | Monthly Payout total | | | | | | | | | | | | | | | $10,000.00 | $50.00 | $150.00 | | $16.67 | | | | | | | | | | | | | | | $20,000.00 | $100.00 | $300.00 | | $33.33 | | | | | | | | | | | | | | | $30,000.00 | $150.00 | $450.00 | | $50.00 | | | | | | | | | | | | | | | $40,000.00 | $200.00 | $600.00 | | $66.67 | | | | | | | | | | | | | | | $50,000.00 | $250.00 | $750.00 | | $83.33 | | | | | | | | | | | | | | | $100,000.00 | $500.00 | $1,500.00 | | $166.67 | | | | | | | | | | | | | | | $250,000.00 | $1,250.00 | $3,750.00 | | $416.67 | | | | | | | | | | | | | | | $500,000.00 | $2,500.00 | $7,500.00 | | $833.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | *based on 50% return | | | | | | | | | | | | | | | | | | | Amount Referred | Payout | Incentive Payout | | Monthly Payout total | | | | | | | | | | | | | | | $10,000.00 | $50.00 | $300.00 | | $29.17 | | | | | | | | | | | | | | | $20,000.00 | $100.00 | $600.00 | | $58.33 | | | | | | | | | | | | | | | $30,000.00 | $150.00 | $900.00 | | $87.50 | | | | | | | | | | | | | | | $40,000.00 | $200.00 | $1,200.00 | | $116.67 | | | | | | | | | | | | | | | $50,000.00 | $250.00 | $1,500.00 | | $145.83 | | | | | | | | | | | | | | | $100,000.00 | $500.00 | $3,000.00 | | $291.67 | | | | | | | | | | | | | | | $250,000.00 | $1,250.00 | $7,500.00 | | $729.17 | | | | | | | | | | | | | | | $500,000.00 | $2,500.00 | $15,000.00 | | $1,458.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | *based on 100% return | | | | | | | | | | | | | | | | | | | Amount Referred | Payout | Incentive Payout | | Monthly Payout total | | | | | | | | | | | | | | | $10,000.00 | $50.00 | $600.00 | | $54.17 | | | | | | | | | | | | | | | $20,000.00 | $100.00 | $1,200.00 | | $108.33 | | | | | | | | | | | | | | | $30,000.00 | $150.00 | $1,800.00 | | $162.50 | | | | | | | | | | | | | | | $40,000.00 | $200.00 | $2,400.00 | | $216.67 | | | | | | | | | | | | | | | $50,000.00 | $250.00 | $3,000.00 | | $270.83 | | | | | | | | | | | | | | | $100,000.00 | $500.00 | $6,000.00 | | $541.67 | | | | | | | | | | | | | | | $250,000.00 | $1,250.00 | $15,000.00 | | $1,354.17 | | | | | | | | | | | | | | | $500,000.00 | $2,500.00 | $30,000.00 | | $2,708.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | *based on 200% return | | | | | | | | | | | | | | | | | | | Amount Referred | Payout | Incentive Payout | | Monthly Payout total | | | | | | | | | | | | | | | $10,000.00 | $50.00 | $1,200.00 | | $104.17 | | | | | | | | | | | | | | | $20,000.00 | $100.00 | $2,400.00 | | $208.33 | | | | | | | | | | | | | | | $30,000.00 | $150.00 | $3,600.00 | | $312.50 | | | | | | | | | | | | | | | $40,000.00 | $200.00 | $4,800.00 | | $416.67 | | | | | | | | | | | | | | | $50,000.00 | $250.00 | $6,000.00 | | $520.83 | | | | | | | | | | | | | | | $100,000.00 | $500.00 | $12,000.00 | | $1,041.67 | | | | | | | | | | | | | | | $250,000.00 | $1,250.00 | $30,000.00 | | $2,604.17 | | | | | | | | | | | | | | | $500,000.00 | $2,500.00 | $60,000.00 | | $5,208.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |