You are on page 1of 4

FEBRUARY

7500 BV 13%

10% 10% 10% 10%


A B D D

7500 BV 7500 BV 7500 BV 7500 BV

YOU WILL EARN -7500 BV X 13%= ₹975


FROM 4 LEGS -30,000BV X 3%= ₹900
YOU WILL GET FSP - = ₹1000
TOTAL EARNINGS = ₹2875
MARCH

DIRECTOR
2700 BV 16%

13% 13% 13% 10%


A B C D

2700 BV 2700 BV 2700 BV 2700 BV

22,500 BV 22,500 BV 8,100 BV

7500 BV 7500 BV 7500 BV

YOU WILL EARN - 2700 X 16% = ₹ 432


FROM 3 LEGS-75,600 BV X 3% = ₹2,268
FROM D = 10,800 BV X 6% = ₹ 648
TOTAL APB = ₹3,348

TOTAL PGBV = 89,100 BV


DIRECTOR BONUS POINT = 89,100 BV X 6% = 5,346 pts
DIRECTOR BONUS = 5,346 pts X ₹ 1.28 = ₹ 6,842.88
TOTAL EARNINGS = APB + DIRECTOR BONUS
= ₹10,190.88
APRIL
SENIOR EX. DIRECTOR
2700 BV

16% (DIRECTOR) 16% 16% 10%


A B C D

2700 BV 2700 BV 2700 BV 5400 BV

78300 BV 78300 BV

100PV 100PV 100PV

100PV 100 PV 100 PV

22,500
22,500 BV 22,500
22,500 BV 22,500
22,500 BV

YOU WILL EARN -2700 BV X 16% = ₹ 432


APB = ₹ 5,886
TOTAL APB = ₹ 6,318

TBB FROM 3 LEGS = 2,34,900 X 5% = ₹11,745


TBB OF SELF = 16,200 X 6% = ₹ 972
TOTAL TBB = ₹ 12,717

OUT BOUND TRAVEL FUND = TBB X 25% = ₹ 3,179

NET INCOME = TOTAL APB + TOTAL TBB + TF


= ₹ 6,318 + ₹ 12,717 + ₹ 3,179
= ₹22,214
7% - 16% ACCUMULATIVE

100 PV PLAN SHEET


7% = 27 BV to 8126 BV
10% = 8127 BV to 32426 BV

(1 PV = 27 BV) YOU 13%


15%
=
=
32427 BV to 72926 BV
72027 BV to 108026 BV
16% = 108027 & Above

1st MONTH A B C D

2nd MONTH
A1 A2 A3 B1 B2 B3 C1 C2 C3 D1 D2 D3

3rd MONTH

TOTAL TEAM SIZE IN THE 3RD MONTH = YOU + 4 + 12 + 24 = 41 CONSULTANTS


41 x 100 PV = 4100 GPV ----------- (Now you are a Director)
Your APB Income Calculations:

Your 100 PPV = 2700 BV X 16% = Rs. 432


FROM A - 1000 GPV = 27000BV X 3% = Rs. 810
FROM B - 1000 GPV = 27000BV X 3% = Rs. 810 (Assuming that A,B,C,D are on 13%)
FROM C - 1000 GPV = 27000BV X 3% = Rs. 810
FROM D - 1000 GPV = 27000BV X 3% = Rs. 810

YOUR APB income = Rs. 3672


DIRECTOR BONUS = 4100 GPV X 3% = 246 DIRECTOR BONUS POINT X 27 BV = 6642 X Rs. 1.28 = Rs. 8501

TOTAL INCOME OF THE 3RD MONTH = Rs. 3672 + Rs. 8501 = Rs. 12173
Work on 4 legs for the first 3 months and after that ,open a new leg every month for the next 12 months.

You might also like