Scribd Logo
Upload

Welcome to Scribd!

  • Income Projection 4-14-2011

    Uploaded by

    Cris Gamez
    8 views1 page
    1. The document outlines the potential earnings from a Trinary Network Structure for CitiXpress incentive cards based on card sales up to the 10th level of the network. 2. With perfect duplication of card sales up to the 10th level, the projected annual net income is 2,338,300.80 PHP. 3. Projected annual incomes are also provided based on success rates of 75%, 50%, 25%, 10%, 5%, and 1%.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1. The document outlines the potential earnings from a Trinary Network Structure for CitiXpress incentive cards based on card sales up to the 10th level of the network. 2. With perfect duplication of card sales up to the 10th level, the projected annual net income is 2,338,300.80 PHP. 3. Projected annual incomes are also provided based on success rates of 75%, 50%, 25%, 10%, 5%, and 1%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views1 page

    Income Projection 4-14-2011

    Uploaded by

    Cris Gamez
    1. The document outlines the potential earnings from a Trinary Network Structure for CitiXpress incentive cards based on card sales up to the 10th level of the network. 2. With perfect duplication of card sales up to the 10th level, the projected annual net income is 2,338,300.80 PHP. 3. Projected annual incomes are also provided based on success rates of 75%, 50%, 25%, 10%, 5%, and 1%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    CITIXPRESS EARNING POTENTIAL

    (Trinary Network Structure)

    ASSUMED CITIXPRESS INCENTIVE GROSS WITHHOLDING NET DEPTH


    PHASING CARDS RATE PAY-OUT TAX COMMISSION

    Week/ Sales Trinary (Before Tax) (12%) (88%)


    Month Match
    1 3 30.00 90.00 10.80 79.20 Level 1
    2 9 30.00 270.00 32.40 237.60 Level 2
    3 27 30.00 810.00 97.20 712.80 Level 3
    4 81 30.00 2,430.00 291.60 2,138.40 Level 4
    5 243 30.00 7,290.00 874.80 6,415.20 Level 5
    6 729 30.00 21,870.00 2,624.40 19,245.60 Level 6
    7 2,187 30.00 65,610.00 7,873.20 57,736.80 Level 7
    8 6,561 30.00 196,830.00 23,619.60 173,210.40 Level 8
    9 19,683 30.00 590,490.00 70,858.80 519,631.20 Level 9
    10 59,049 30.00 1,771,470.00 212,576.40 1,558,893.60 Level 10

    88,572 2,657,160.00 318,859.20 2,338,300.80

    NOTE:
    Referral Program illustrated here is based on 3 x 3 Card Sales up to the 10th Level. If the duplication is perfect,
    the projected annual income (Net) is PhP 2,338,300.80 and based on that we can easily make projection/estimate of
    annual income. At 75% success rate (PhP 1,753,725.60); 50% (PhP 1,169,150.40); 25% (PhP 584,575.20); 10% (PhP 233,830.08);
    5% (PhP 116,915.04); 1% (PhP 23,383.01).

    CRIS M. GAMEZ, CitiXpress Member


    #0647 Bahay-Pangarap, San Roque, Sto. Tomas 4234 Batangas
    Residence Tel. Nos. (043) 706-1335; 778-5610 Cell No. (0908) 638-7904
    http://www.citixpress.com E-mail: dreammakers1312@hotmail.com, dreammakers1312@aol.com

    You might also like