You are on page 1of 35

YOU

ARE A
TRUE LEADER
Sales Commn. Table

SMP to be shown in our STP Point


Range
Sales
Commn.
1P = 80 NSV PP = 200, GP = 200, AP = 3% Percentag
PHASE-1 : e
200-599 3%
YOU
600-1199 6%
1200-2399 9%
2400-3999 12%
Income Calculation
4000-6999 15%
TD @8% of PNSV RP @10% of PNSV CSI @7% of PCNSV PSC @PAP of PNSV 7000-9999 18%
= 8% X 200 X 80 = 10% X 200 X 80 = 3% X 200 X 80 >=10 K 21%
= 1300 (approx.) = 1600 (approx.) = 7% X 200 X 80 = 500 (approx.)
= 1100 (approx.)
Team Your Team’s
Ph TD RP CSI PSC DSC BFI BBI
Size Income Income
1 1 1300 1600 1100 500 4500
2
3
4
Sales Commn. Table

SMP to be shown in our STP Point


Range
Sales
Commn.
1P = 80 NSV Percentag
PHASE-2 : PP = 200, GP = 1000, AP = 6%
e
YOU
200-599 3%
600-1199 6%
1200-2399 9%
PP = 200 each, GP = 200 each, AP = 3% each
1 1 1 1 2400-3999 12%
4000-6999 15%
PSC @ 6% DSC @ 3% (6%-3%)
CSI @ 4% 7000-9999 18%
on each Tm’s GNSV
= 4% X 200 X 80 = 6% X 200 X 80 >=10 K 21%
= 3% X 200 X 80 X 6
= 600 (approx.) = 960 (approx.)
= 2900 (approx.)
Team Your Team’s
Ph TD RP CSI PSC DSC BFI BBI
Size Income Income
1 1 1300 1600 1100 500 4500
2 5 1300 1600 600 960 2900 7,400 27,000
3
4
Sales Commn. Table
SMP to be shown in our STP Point
Range
Sales
Commn.
PHASE-3 : 1P = 80 NSV PP = 200, GP = 3400, AP = 12% Percentag
YOU
e
200-599 3%

PP = 200 each, GP = 800 each, AP = 6% each 600-1199 6%


4 4 4 4
1200-2399 9%
PP = 200 each, GP = 200 each, AP = 3% each 2400-3999 12%
1 1 1
BFI @ 15% on SC 4000-6999 15%
DSC @ 6% (12%-6%) = 15% X (PSC+DSC) 7000-9999 18%
= 6% X 800 X 80 X 6 = 15%X(1900+23000) >=10 K 21%
PSC @ 12%
= 12% X 200 X 80 = 3700 (approx.)

Team Your Team’s


Ph TD RP CSI PSC DSC BFI BBI
Size Income Income
1 1 1300 1600 1100 500 4500
2 7 1300 1600 600 960 2900 7,400 27,000
3 17 1300 1600 0 1900 23,000 3700 31,500 77,800
4
Sales Commn. Table
SMP to be shown in our STP Point
Range
Sales
Commn.
PHASE-4 : 1P = 80 NSV PP = 200, GP = 10.6K, AP = Percentag
YOU
21% e
200-599 3%
PP = 200 each, GP = 2600 each, AP = 12% each 600-1199 6%
13 13 13 13
1200-2399 9%
PP = 200 each, GP = 800 each, AP = 6% each
2400-3999 12%
4 4 4
PP = 200 each, GP = 200 each, AP = 3% each 4000-6999 15%
7000-9999 18%
1 1 1
BBI @ 20% on PGGI @ 40% on >=10 K 21%
(3400+1,12,300) (3400+1,12,300)
Team Your Team’s
Ph TD RP PSC DSC BFI BBI PGGI
Size Income Income
1 1 1300 1600 500 4500
2 7 1300 1600 960 2900 11,400 27,000
3 25 1300 1600 1900 23,000 3700 52,900 77,800
4 53 1300 1600 3400 1,12,300 17,400 23,100 46,300 2,05,400 2,98,800
Balancing The Business
YOU

T4 SV
7% 5%

T3
13%

T2
25%

T1
50%
Profitable Business Building Process
4 Strong Teams Required
12 Wide in 3-4 months
YOU

LW Lvr Ldr LW Lvr Ldr LW Lvr Ldr LW Lvr Ldr

Month-1 Month-3 Month-4


Month-2
Out of these 12
4 Leaders will Duplicate You
4 Lovers will wait & watch
4 Light Weights will sleep
Example Considerations (2 yrs. Business) :

1. You are a Leader & preparing for the battle in the 1st month

2. You will become a Core & will do 200 PP every month from
3rd month onwards

3. You will Sponsor 12 in the next 6 months, with slow progression

4. You will get a Leader on every 3rd Sponsoring, from 4th month
onwards, who will Duplicate you 100%

5. You will work with 4 Leader-Teams only till your Silvership


MONTH - 1
PCP : 100

Width : 0
You are alone & Learning the Business
Core : 0

GP : 100 YOU

AP : 0%

TD @ 8% of NSV : 640

CSI @ 10% of NSV : 800

RP @ 10% of NSV : 800

TOTAL INCOME : 2200


MONTH - 2
PCP : 150 Width : 1

Active Team : 0 Core : 1 You have become a CORE / PHA


&
GP : 200 AP : 3% started Sponsoring

YOU

TD @ 8% of NSV : 960 CSI @ 7% of NSV : 840


PSC @ 3% of 150 X
RP @10% of NSV : 1200 360
80
DSC @ 3% of 50 X
120
80

TOTAL INCOME : 3500


MONTH - 3 YOU

PCP : 200 Width : 2

Active Team : 0 Core : 1


You have reached the PP
GP : 300 AP : 3% benchmark of 200

TD @ 8% of NSV : 1280 CSI @ 7% of NSV : 1120

RP @10% of NSV : 1600 PSC : 480

DSC : 240

TOTAL INCOME : 4700


MONTH - 4 YOU SV

Width : 4 Depth : 1
1
Active Team : 1 Core : 1

PCP : 200 T1 GP : 100 You got your first Duplicator. So,


you are now effectively 1 Deep
SV : 100 GP : 400

TD : 1280 AP : 3%

RP : 1600 CSI @ 7% of NSV : 1120

PSC : 480 DSC : 480

TOTAL INCOME : 5000


MONTH - 5 YOU SV

Width : 6 Depth : 2
1 2
Active Team : 2 Core : 2

T1 GP : 200 T2 GP : 100

PCP : 200 SV : 100


You got your first Core Team &
GP : 600 AP : 6% your 1st Effective Grandchild / 2nd
Depth. You have started driving
TD : 1280 CSI @ 4% of NSV : 640 depth with your UL Guide

RP : 1600 PSC : 960

Core Team : 1 DSC : 1440

TOTAL INCOME : 5900


MONTH - 6 YOU SV

Width : 9 Depth : 2 1
2 3
PCP : 200 Core : 3

Active Team : 3 Core Team : 2

T1 GP : 300 T2 GP : 200
You mastered the skill of
T3 GP : 100 SV : 100 sponsoring. Your sponsoring
speed increased. You are now
GP : 900 AP : 6% showing plan to at least 15
persons / month
TD : 1280 CSI @ 4% of NSV : 640

RP : 1600 PSC : 960

DSC : 1440

TOTAL INCOME : 6600


MONTH - 7 1 YOU SV

Width : 12 Depth : 2
11 2 4
3
PCP : 200 Core : 4

Active Tm : 4 Core Tm : 3

T1 GP : 400 T2 GP : 300
You have achieved your target of
T3 GP : 200 T4 GP : 100 12 width to get 4 Strong Teams

GP : 1300 SV : 100

AP : 9% CSI @ 1% : 160

RP : 1600 TD : 1280
BFI@15% on
PSC : 1440 DSC : 5040 972
SC

TOTAL INCOME : 10,500


MONTH - 8 YOU SV
1
Width : 12 Depth : 3 PCP : 200
11
12 2 4
Active Tm : 4 Core : 6 Core Tm : 4 3

T1 GP : 600 T2 GP : 400 T3 GP : 300 21

T4 GP : 200 SV : 100
You reached your target of 4
GP : 1800 AP : 9%
Core Teams. Also, You have
driven an effective depth of 3 in
RP : 1600 TD : 1280 CSI : 160
your Tap Root along with your UL
Guide
PSC : 1440 DSC : 6480 BFI : 1188

TOTAL INCOME : 12,100


MONTH - 9 YOU
1 SV
Width : 12 Depth : 3 PP : 200 11
2
12 4
13 22 3
Active Tm : 4 Core : 8 Core Tm : 4
21
31
T1 GP : 900 T2 GP : 600 T3 GP : 400

T4 GP : 300 SV : 200
You achieved a Great feat of
GP : 2600 AP : 12% Duplication (Teach to Teach) in
your 1st Core Team
RP : 1600 TD : 1280 CSI : 0

PSC : 1920 DSC : 13,680 BFI : 2340

TOTAL INCOME : 20,800


MONTH - 10
4 41
Width : 12 Depth : 3 PP : 200

Active Tm : 4 Core : 11 Core Tm : 4


SV
T1 GP : 1300 T2 GP : 900 T3 GP : 600 32

T4 GP : 400 SV : 200 RP : 1600 31


3
YOU
GP : 3600 AP : 12% TD : 1280 23
2
22
21
PSC : 1920 DSC : 14,640 BFI : 2484
14
1
13

12 You achieved
11
Duplication in your
TOTAL INCOME : 21,900 111 2nd Core Team
MONTH - 11 41
4
Width : 12 Depth : 4 PP : 300
41
Active Tm : 4 Core : 16 Core Tm : 4
32
T1 GP : 1800 T2 GP : 1300 T3 GP : 900 SV
32

T4 GP : 600 SV : 200 GP : 5100 31


3
YOU 24
RP : 2400 TD : 1920 AP : 15% You are a
2 23
brand new
22 Bronze.
21
You
PSC : 3600 DSC : 27,600 211 achieved
BBI @ 20% 14 Duplication
BFI : 4680 6240 1 in your 3rd
on SC :
13
Core Team.
12
Also, you
11 are now
121 effectively
TOTAL INCOME : 42,900 111 4 Deep
MONTH - 12
Width : 12 Depth : 4 PP : 300

Active Tm : 4 Core : 22 Core Tm : 4

T1 GP : 2600 T2 GP : 1800 T3 GP : 1300

T4 GP : 900 SV : 300 GP : 7100


All of your 4 Core Teams have
RP : 2400 TD : 1920 AP : 18% Duplicated you. You are now
helping them a little more to
solidify the foundation

PSC : 4340 DSC : 47,040

BFI : 7524 BBI : 10,032

TOTAL INCOME : 68,900


TOTAL ANNUAL INCOME : 2,05,100
Less Total Retail Profit : -19,600
1,85,500
MONTH - 13
Width : 12 Depth : 4 PP : 300

Active Tm : 4 Core : 30 Core Tm : 4

T1 GP : 3600 T2 GP : 2600 T3 GP : 1800

T4 GP : 1300 SV : 400 GP : 10,000


You are a brand new
RP : 2400 TD : 1920 AP : 21% (S) Silver with 4 Strong
Duplicating Teams

PSC : 5040 DSC : 80,160

BFI : 12,780 BBI : 17,040


PGGI @40%
34,080
on SC :

TOTAL INCOME : 1,53,400


MONTH - 14
Width : 15 Depth : 5 PP : 300

Active Tm : 5 FQ : 0 Core Tm : 4

T1 GP : 5100 T2 GP : 3600 T3 GP : 2600 You completely


duplicated yourself
T4 GP : 1800 T5 GP : 100 SV : 600 in your 1st Team by
going 5 Effective
GP : 13,900 AP : S Deep. So you have
fully automated your
RP : 2400 TD : 1920 1st Team.
You are now free to
PSC : 5040 DSC : 96,720 sponsor some more
in your personal
BFI : 15,264 BBI : 20,352 width

PGGI : 40,704

TOTAL INCOME : 1,82,400


MONTH - 15
Width : 18 Depth : 5 PP : 300

Active Tm : 6 FQ : 0 Core Tm : 5

T1 GP : 7100 T2 GP : 5100 T3 GP : 3600

T4 GP : 2600 T5 GP : 200 T6 GP : 100


Your 2nd Team is fully
SV : 1000 ESP : 20,000 AP : G automated. You are
a brand new Gold
RP : 2400 TD : 1920 with 1 Additonal
Core Team
PSC : 5520 DSC : 103,440

BFI : 16,344 BBI : 21,792


ESC @ 2%
PGGI : 43,584 32,000
of GP :

TOTAL INCOME : 2,27,000


MONTH - 16
Width : 21 Depth : 5 PP : 300

Active Tm : 7 FQ : 1 Core Tm : 6

T1 GP : 10K T2 GP : 7100 T3 GP : 5100

T4 GP : 3600 T5 GP : 300 T6 GP : 200


Your 3rd Team is now
T7 GP : 100 SV : 1000 ESP : 17,700 fully automated.
You have a new
RP : 2400 TD : 1920 AP : G
FQ Team too with 2
PSC : 5520 DSC : 89,040 BFI : 14,184 Additional Core
Team.
LDC @ 6%
PGGI : 37,824 48,000 BBI : 18,912
of FQ :
FGI @ 40% on
19,200
(LDC+GDC) :

TOTAL INCOME : 3,00,400


MONTH - 17
Width : 24 Depth : 5 PP : 300

Active Tm : 8 FQ : 2 Core Tm : 7 You are in


Sapphire
T1 GP : 13.9K T2 GP : 10K T3 GP : 7100 Qualification
with 2 FQ
T4 GP : 5100 T5 GP : 400 T6 GP : 300 Teams.
You also have
T7 GP : 200 T8 GP : 100 SV : 1000 3 Additional
Core Teams.
RP : 2400 TD : 1920 ESP : 14,500 But the most
important of
PSC : 5520 DSC : 68,880 AP : G in SQ all is that
All of your 4
BFI : 11,160 BBI : 14,880 PGGI : 29,760 Teams are
now fully
LDC : 1,14,720 FGI : 45,888 automated.

TOTAL INCOME : 3,09,600


MONTH - 18
Width : 24 Depth : 6 PP : 300

Active Tm : 8 FQ : 3 Core Tm : 8
You are a
T1 GP : 20K T2 GP : 13.9K T3 GP : 10K brand new
Platinum in
T4 GP : 7100 T5 GP : 600 T6 GP : 400 Emerald
Qualification
T7 GP : 300 T8 GP : 200 SV : 1000 with 3 FQ
Teams.
RP : 2400 TD : 1920 ESP : 8,900 You also have
achieved your
PSC : 5520 DSC : 49,920 AP : P in EQ
2nd phase of
sponsoring by
BFI : 8316 BBI : 11,088 PGGI : 22,176
having 4
Additional
LDC : 2,05,440 FGI : 82,176
Core Teams.

TOTAL INCOME : 4,20,900


MONTH - 19
Width : 24 Depth : 6 PP : 300

Active Tm : 8 FQ : 4 Core Tm : 8

T1 GP : 17.7K+1FQ T2 GP : 20K T3 GP : 13.9K

T4 GP : 10K T5 GP : 900 T6 GP : 600


You have
T7 GP : 400 T8 GP : 300 SV : 1000 now 4 FQ
Teams too
RP : 2400 TD : 1920 ESP : 2500 with a
Q-Team in
PSC : 5520 DSC : 40,800 AP : P Depth

BFI : 0 BBI : 9264 PGGI : 18,528

LDC : 2,59,680 GDC @1% : 2000 FGI : 1,06,272

TOTAL INCOME : 4,74,400


MONTH - 20
Width : 24 Depth : 6 PP : 300

Active Tm : 8 FQ : 4 Core Tm : 8

T1 GP : 14.5K+2FQ T2 GP : 17.7K+1FQ T3 GP : 20K

T4 GP : 13.9K T5 GP : 1300 T6 GP : 900


You have
T7 GP : 600 T8 GP : 400 SV : 1000 now 3
Q-Teams in
RP : 2400 TD : 1920 ESP : 3500 Depth

PSC : 5520 DSC : 48,960 AP : P

BBI : 10,896 PGGI : 21,792 FGI : 1,23,200

LDC : 2,86,080 GDC : 21,920

TOTAL INCOME : 5,27,500


MONTH - 21
Width : 24 Depth : 6 PP : 300

Active Tm : 8 FQ : 4 Core Tm : 8

T1 GP : 8.9K+3FQ T2 GP : 14.5K+2FQ T3 GP : 17.7K+1FQ

T4 GP : 20K T5 GP : 1800 T6 GP : 1300


You are
T7 GP : 900 T8 GP : 600 SV : 1000 brand new
Q9 with 6
RP : 2400 TD : 1920 ESP : 4600 Q-Teams in
Depth
PSC : 5520 DSC : 60,480 AP : Q9

BBI : 13,200 PGGI : 26,400 FGI : 1,27,776

LDC : 2,72,640 GDC : 60,960

TOTAL INCOME : 5,43,700


MONTH - 22
Width : 24 Depth : 7 PP : 300

Active Tm : 8 FQ : 4 Core Tm : 8

T1 GP : 2.5K+4FQ T2 GP : 8.9K+3FQ T3 GP : 14.5K+2FQ

T4 GP : 17.7K+1FQ T5 GP : 2600 T6 GP : 1800


You are a
T7 GP : 1300 T8 GP : 900 SV : 1000 brand new
Sapphire
RP : 2400 TD : 1920 ESP : 7800 with 11
Q-Teams in
PSC : 5520 DSC : 72,000 AP : S Depth, in
which 1 Q-
BBI : 15,504 PGGI : 31,008 FGI : 1,39,168 Team is in
3rd Deep
LDC : 2,40,000 GDC : 1,07,920

TOTAL INCOME : 5,37,800


MONTH - 23
Width : 24 Depth : 7 PP : 300

Active Tm : 8 FQ : 4 Core Tm : 8

T1 GP : 3.5K+4FQ T2 GP : 2.5K+4FQ T3 GP : 8.9K+3FQ

T4 GP : 14.5K+2FQ T5 GP : 3600 T6 GP : 2600


You are a
T7 GP : 1800 T8 GP : 1300 SV : 1000 brand new
Emerald
RP : 2400 TD : 1920 ESP : 10,600 with 17
Q-Teams in
PSC : 5520 DSC : 87,120 AP : E Depth, in
which 4 Q-
BBI : 0 PGGI : 31,008 FGI : 1,45,696 Team are in
3rd Deep
LDC : 2,13,600 GDC : 1,50,640

TOTAL INCOME : 5,25,300


MONTH - 24
Width : 24 Depth : 7 PP : 300

Active Tm : 8 FQ : 4 Core Tm : 8 You have


now 25
T1 GP : 4.6K+4FQ T2 GP : 3.5K+4FQ T3 GP : 2.5K+4FQ Q-Teams in
Depth, in
T4 GP : 14.5K+3FQ T5 GP : 5100 T6 GP : 3600 which 10 Q-
Team are in
T7 GP : 2600 T8 GP : 1800 SV : 1000
3rd Deep.
In the very
RP : 2400 TD : 1920 ESP : 14,400
next month
you are
PSC : 5520 DSC : 99,120 AP : E
going to
have a Q-
PGGI : 31,008
Team in
LDC : 2,13,600 GDC : 1,80,640 FGI : 1,57,696 your 4th
Deep too

TOTAL INCOME : 5,54,100


ANNUAL INCOME
Last Year’s Annual 2,05,100
Income
Current :
Year’s Annual 47,73,600
Income
TTCI : : 8,79,000
Total Annual Income (2 yrs) : 58,57,700
Less Total Retail Profit : -48,400
Annual Emerald Incentive :
+ Platinum Forum + ALS 58,09,300
+ All Fast Track Awards
+ Emerald Trip (if any)
THANK YOU
WISHING YOU
GREAT YEAR AHEA

You might also like