You are on page 1of 15

Retail

Illustration
Profit

PRODUCT SRP DP PROFIT* %


(Php) (Php)

Rescue Remedy 650 450 200 30


Sodium Ascorbate 450 260 190 42
Koffie/Sjokolade 300 150 150 50
Level You Income/Entry Income (Php)
1 3 0
2 9 30 270
3 27 30 810
4 81 30 2,430
5 243 30 7,290
6 729 30 21,870
7 2187 30 65,610
8 6561 30 196,830
9 19683 30 590,490
10 59,049 30 1,771,470
2,657,070
Day Tandem Income (Php)
1 12 6,000
2 12 6,000
3 12 6,000
4 12 6,000
5 12 6,000
6 12 6,000
7 12 6,000
L You SV % Bonus (Php)
1 3 20 5 150
2 9 20 5 450
3 27 20 5 1,350
4 81 20 5 4,050
5 243 20 5 12,150
6 729 20 5 36,450
7 2187 20 5 109,350
8 6561 20 5 328,050
9 19683 20 5 984,150
10 59049 20 5 2,952,450
50% P4,428,600
Potential Income Illustration
1. Retail Profit of 20-50%
Based on 20 regular customers P 15,000
2. Sign-Up Bonus P250
Based on sign up of Ten people P 2,500
3. Build-Up Bonus P30 2nd–10th level
Based on One leg (Power of 3) P 2,657,070
4. Tandem Bonus P500
Based on Perfect progression P 44,286,000
5. Unilevel Bonus 5% up to 10th level

Based on Power of 3 w/ min maintenance P 4,428,600


1,000 Tandem P200k 1,400 Tandem P300k Succeeding 200 Tandem P10k/month for 1yr.