GROUP 1

MATCHING BONUS
GROUP 1 2 3 4 5 6 7 8 9 10
# OF ACCOUNT 1 2 4 8 16 32 64 128 256 512
GROUP2 LEVEL 1
LEVEL
1 1 1 1
2 2 2 2 1
4 4 3 4 2 1
LEVEL 2
8 8 4 8 4 2 1
16 16 5 16 8 4 2 1
GROUP 3 32 32 6 32 16 8 4 2 1
64 64 7 64 32 16 8 4 2 1
128 128 8 128 64 32 16 8 4 2 1
256 256 9 256 128 64 32 16 8 4 2 1
512 512 10 512 256 128 64 32 16 8 4 2 1
1023 511 255 127 63 31 15 7 3 1 TOTAL # OF PAIRS
1023 1022 1020 1016 1008 992 960 896 768 512 9217
NUMBER OF MEMBERS 2046 1023 1023

NUMBER OF PAIRS 9217 TOTAL

MEMBERS 2046
GIFT CERTIFICATE 1843

PAY OUT FOR CASH 7374

COSTING OF BOTTLE 80
 TOTAL # OF SPONSORING PAY TOTAL
PACKAGES # OF BOTTLES BOTTLES COSTING/CAPITAL OUT MATCHING PAY OUT GC PAY OUT TOTAL PAY OUT CAPITAL + PAY OUT SALES GROSS

8,888 15 30690 2455200 600 1227600 1500 11060400 147472 12435472 14890672 18184848 3294176

4,888 10 20460 1636800 300 613800 750 5530200 147472 6291472 7928272 10000848 2072576

1,888 6 12276 982080 150 306900 250 1843400 147472 2297772 3279852 3862848 582996

888 2 4092 327360 400 818400 0 0 0 818400 1145760 1816848 671088