| 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 |
|
| |
|
|
|
|
|
|