Transcript D1 - OXY CJDW

SIMULASI MATRIX 3
AKTIF
TUPO OXY
DAN AVINO
PV 125
BV 230.000,
BV Nasional
10M
SIMULASI PERHITUNGAN
BONUS
KETENTUAN :
1. Rekrut & sponsoring 3 orang setiap bulannya.
2. 3 Orang yg direkrut juga melakukan hal yg sama yaitu :
rekrut & sponsoring 3 orang setiap bulannya.
3. Masing-masing tutup point 1 dus Oxy & 1 pcs Avino Herbal
Shampoo
4. Masing - masing peringkat tutup point kombinasi , dengan
rincian : D1 - D3 = 125 PV ( rincian : 50 PV + 75 PV = 1 dus
OXY 388 + 1 dus AVINO ) MR = 175 PV ( rincian 100 PV + 75
PV = 2 dus OXY 388 + 1 dus AVINO ) DR = 250 PV ( rincian
100 PV + 150 PV = 2 dus OXY 388 + 2 dus AVINO ) SDR = 375
PV ( rincian = 150 PV + 225 PV = 3 dus OXY 388 + 3 dus
AVINO ) GDR = 625 PV ( rincian = 250 PV + 375 PV = 5 dus
OXY 388 + 5 dus AVINO )
5. BV NAS : 10 M
BULAN 1 PERINGKAT D1
D1
125 PV
Akumulasi PV : 500
X
A
Bonus X :
D1
First Tupo Bonus
Personal Bonus
Bonus Khusus D1 ke D1
Total Bonus Bulan ke-1
B
C
125 PV
90,000( Level 1 = 3 orang )
11,500
69,000
170,500
BULAN KE-2 PERINGKAT D1
125 PV
D1
Akumulasi PV : 2,500
X
x1
A
PVG : 625
B
PVG : 625
C
PVG : 625
a1
a2
b1
b2
c1
c2
a3
Bonus X :
D1
First Tupo Bonus
Personal Bonus
Bonus Khusus D1 ke D1
Match Bonus
Total Bonus Bulan ke-2
x2
b3
x3
c3
142,500( Level 2 = 9 orang, Level 3 = 3 orang)
11,500
69,000
69,000
292,000
BULAN KE-3 PERINGKAT D3
D3
Akumulasi PV : 10,500
X
A
x1
x4
x1.1
a3.2
C
a1
a3
a3.1
B
a4
a3.3
Bonus X :
D3
First Tupo Bonus
Personal Bonus
Network Bonus
Growth Bonus
Match Bonus
Total Bonus Bulan ke-3
x1.2
a5
x1.3
a1.3
a1.1
a2
a1.2
a6
a2.1
a2.2
a2.3
240,000 (Level 3 = 24 orang )
11,500
386,400
220000
120,750
978,650
Match :
A, B &C
51750
x1, x2 & x3
51750
x4, x5 & x6
17250
120750
BULAN KE-4 PERINGKAT DR
DR
A, B & C : D3 (akumulasi PV : 14,125)
ANDA
A
x1
B
C
a1
Network Bonus :
1,759,500DR-D3
a2
x4
a3
a4
a5
a1.1
a1.2
a6
a2.1
a2.2
10
Downline
20
Downline
8
Downline
8
Downline
5
Downline
4
Downline
8
Downline
5
Downline
4
Downline
Bonus X :
DR
First Tupo Bonus
Personal Bonus
Network Bonus
Growth Bonus
Development Bonus
Position Bonus
Match Bonus
Total Bonus Bulan ke-4
0( Level 4 = 0)
0
1,759,500
400,000 *asumsi
500,000 *asumsi
977,500
2,594,400
6,231,400
Match :
A, B &C
2,318,400 D3-D1
x1, x2 & x3 103,500 D1-D1
x4, x5 & x6 103,500
x7, x8 & x9
69,000
2,594,400
BULAN KE-5 PERINGKAT SDR
X
342
A
B
x1
a1
a2
x4
a3
a4
x1.1
a7
114
38
13
4
Match :
A, B, & C
x1, x2 & x3
x4, x5 & x6
x7, x8 & x9
x10, x11 &
x12
x10
x7
C
A, B & C = DR
x1, a1 & a2 = D3
x4, a3 & a4 = D2
Bonus X : SDR
First Tupo Bonus
0 ( Level 5 = 0 )
Personal Bonus
0
3,519,000DR-D3 Network Bonus
2,359,800
1,169,550D3-D2 Growth Bonus
0
638,250D2-D1 Development Bonus
1,850,000 *asumsi
103,500
Position Bonus
3,933,000
103,500
Leadership Bonus
8,000,000 *asumsi
Match Bonus
5,533,800
5,533,800
Total Bonus Bulan ke-5 21,676,600
x1.4
x4.1
BULAN KE-6 PERINGKAT GDR
X
1370 / SDR
A
B
x1
a1
a2
x4
a3
a4
x7
x1.1
a7
x10
x1.4
x4.1
a13
x1.7
456 / DR
152
51
16
x13
A, B & C
= SDR
x1, a1 & a2 = DR
x4, x5, & x6 = MR
C
Match :
A, B, C
x1, x2 & x3
x4, x5 & x6
x7, x8 & x9
x10, x11 & x12
x13,x14,x15
Bonus X :
GDR
First Tupo Bonus
Personal Bonus
Network Bonus
Growth Bonus
Development Bonus
Position Bonus
Leadership Bonus
Match Bonus
Total Bonus Bulan ke-6
4,723,050SDR-DR
1,569,750DR-MR
5,209,500MR-D1
103,500
103,500
103,500
11,812,800
0 ( Level 6 = 0)
0
9,556,500
0
14,750,000 *asumsi
16,560,000
17,000,000 *asumsi
11,812,800
69,679,300