dxn marketing plan 100% deploy 100pv get 1 million $ in 1 year
TRANSCRIPT
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
1/13
M1
100 PV 100 PV
Assumptions:
Personal Sales for each distributor is 100 PPV permonth.
Each distributor sponsors 2 new distributors ineach month.
Status : Distributor AGPV = 300PV (9%)
Personal PV (PPV) = 100 PVPersonal SV (PSV) = 40 SVPersonal Group PV (PGPV) = 300 PVPersonal Group SV (PGSV) = 120 SV
Your Bonus IncomeGroup Bonus = 120 SV X 9% = 10.8
Less: Downline Bonus = 40 SV X 6% X 2 = 4.8=6.0Your Bonus = 6.0
1ST MONTH 100 PPV
300 PGPV
M1
M1
DXN
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
2/13
100 PV 100 PV
Status : Distributor AGPV (12%)Personal PV (PPV) = 100 PVPersonal SV (PSV) = 40 SVPersonal Group PV (PGPV) = 900 PVPersonal Group SV (PGSV) = 360 SVAccumulated PGPV = 1200 PV
Your Bonus IncomeGroup Bonus = 360 SV X 12% = 43.2Less: Downline Bonus = 120 SV X 9% X 2 = 21.6
= 40 SV X 6% X 2 = 4.8= 16.8
Your Bonus = 16.8
100 PPV
900 PGPV2ND MONTH
M0
100 PV100 PV 100 PV 100 PV
M0 M0M1
M0 M0
M2
M1
M0
100
PPV
100
PPV
DXN
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
3/13
Status : Distributor (18%)
Personal PV (PPV) = 100 PVPersonal SV (PSV) = 40 SVPersonal Group PV (PGPV) = 2700 PVPersonal Group SV (PGSV) = 1080SV
Your Bonus IncomeGroup Bonus = 1080SV X 18% = 194.4Less: Downline Bonus = 360SV X 12% X 2 = 86.4
= 120SV X 9% X 2 = 21.6= 40SV X 6% X 2 = 4.8
= 81.6Your Bonus = 81.6
900
PGPV
100 PPV
2700 PGPV3RD MONTH
900
PGPV300
PGPV
M1
300
PGPV
100
PPV100
PPV
M2 M1
M0 M0M0M0
M0M1
M2
M0M1
M0 M0
M3
DXN
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
4/13
Status : STAR AGENT (25%)
Personal PV (PPV) = 100 PV
Personal SV (PSV) = 40 SVPersonal Group PV (PGPV) = 8100 PVPersonal Group SV (PGSV) = 3240SV
Your Bonus Income
Group Bonus = 3240SV X 25% = 810Less: Downline Bonus = 1080SV X 18% X 2 = 388.8
= 360 SV X 12% X 2 = 86.4= 120 SV X 9% X 2 = 21.6= 40 SV X 6% X 2 = 4.8
= 308.4Your Total Bonus = 308.4
100 PPV4TH MONTH
900
PGPV
300 PGPV 300 PGPV 100 PPV 100
PPV
M1
25%
M1 M0 M0
900
PGPV
2700
PGPV
2700
PGPV
M2M2
M4
M3M3
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
5/13
Status : STAR AGENT (2QSA) - 29% Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 2= 324Personal SV (PSV) = 40 SVPersonal Group PV (PGPV) = 8100 PVPersonal Group SV (PGSV) = 3240SV
Your Bonus IncomeGroup Bonus = 9720SV X 29% = 2818.8
Less: Downline Bonus = 3240 SV X 25% X 2 = 1620= 1080SV X 18% X 2 = 388.80= 360SV X 12% X 2 = 86.4= 120SV X 9% X 2 = 21.6= 40 SV X 6% X 2 = 4.8
= 698Your Total Bonus = 1022
100 PPV
5TH MONTH
900
PGPV300 PGPV 300 PGPV 100 PPV 100 PPV
M1
29%
M1 M0 M0
900
PGPV
2700
PGPV
2700
PGPV
M2M2M3M3
8100
PGPV
(SA)
8100
PGPV
(SA)
25% 25%
M4M4
M5
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
6/13
Status : STAR RUBY- 33% Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 4 = 648
Personal SV (PSV) = 40 SV 3240SV X 4% X 4 = 518.4
Personal Group PV (PGPV) = 8100 PV =1166.4Personal Group SV (PGSV) = 3240 SV
Your Bonus IncomeGroup Bonus = 29160SV X 33% = 9622.8Less: Downline Bonus = 3240SV X 29% X 2 =1879.2
= 3240 SV X 25% X 6 = 4860= 1080 SV X 18% X 2 = 388.8
= 360 SV X 12% X 2 =86.4= 120 SV X 9% X 2 = 21.6= 40 SV X 6% X 2 = 4.8
= 2382Your Bonus = 3548.40
100 PPV6TH MONTH
900
PGPV300 PGPV 300 PGPV 100 PPV 100
PPV
33%
(SA) (SA) (25%) (25%) 2700 2700 900
PGPV
M6
M1 M1 M0 M0M2M3M4M4
29% 29%
M5M5 M3 M2
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
7/13
Status : STAR DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 6 = 972Personal SV (PSV) = 40 SV 3240SV X 4% X 12 = 1555.2Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 8 = 777.6Personal Group SV (PGSV) = 3240SV =3304.8
Your Bonus IncomeGroup Bonus = 87480 x 37% =32367.6Less: Downline Bonus =3240 x 33% x 2=2138.4
=3240x29%x6=5637.6=3240x25%x18=14580=1080x18%x2=388.8=360x12%x2=86.4=120x9%x2=21.6=40x6%x2=4.8
9510
Your Bonus =12814.8
37%7TH MONTH
300
PGPV
300
PGPV
100 PPV 100
PPV
M1
QSD
M1 M0 M0M2M4M5M5
33%
(SR)
M6M6
(29%) (29%)
M4 M2
(25%) (25%) 900
PGPV33%
(SR)
M3
2700
M3
2700 900
PGPV
M7
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
8/13
Status :SENIOR STAR DIAMOND - SSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240 SV X 5% X 8 = 1296Personal SV (PSV) = 40 SV 3240 SV X 4% X 24 = 3110.4Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 32 = 3110.4Personal Group SV (PGSV) = 3240SV 3240SV X 2% X 16= 1036.8
=8553.6
Your Bonus IncomeGroup Bonus = 9510
Leadership Bonus: 2 QSD Lines87480SV x 5% x 2 = 8748
Your Bonus = 26811.6+ Profit Sharing
37%8TH MONTH
300
PGPV
300
PGPV
100
PPV
100
PPV
M1
QSD
M1 M0 M0M2M4M5M5
33%
M6M6
(29%) (29%)
M4 M2
(25%) (25%) 900PGPV
33%
M3
2700
M3
2700 900PGPV
37%
(QSD)
M7
37%
(QSD)
M7
M8
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
9/13
Status : DOUBLE DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 10 = 1620
Personal SV (PSV) = 40 SV 3240SV X 4% X 40 = 5184Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 80 = 7776Personal Group SV (PGSV) = 3240SV 3240SV X 2% X 80= 5184
3240SV X 1% X 32 = 1036.8=20800.8
Your Bonus IncomeGroup Bonus = 9510
Leadership Bonus: 4 QSD Lines87480SV x 5% x 4 = 1749687480 SV x 5.8% x 4 = 20295.36
= 37791.36Your Bonus = 68102.16+ Profit sharing + Overseas Trip cash incentive
37%9TH MONTH
300
PGPV
300
PGPV
100
PPV
100
PPV
QSD
M0M5M5
33%
M6M6
(29%) (29%)
M4
(25%) (25%) 900
PGPV
33% 2700 2700 900
PGPV37%
(QSD)
M7
37%
(QSD)
M7
37%
(QSD)
M8
37%
(QSD)
M8
M9
M1 M1 M0M2M4 M2M3 M3
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
10/13
Status : TRIPLE DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 12 = 1944
Personal SV (PSV) = 40 SV 3240 SV X 4% X 60 = 7776Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 160 = 15552Personal Group SV (PGSV) = 3240SV 3240 SV X 2% X 240 = 15552
3240SV X 1% X 192 = 6220.8= 47044.8
Your Bonus IncomeGroup Bonus = 9510
Leadership Bonus: 6 QSD Lines87480SV x 5% x 6 = 2624487480 SV x 7.1% x 12 = 74532.9687480 SV x 1.3% x 8= 9097.92
109,874.88
Your Bonus = 166,429.68 + PROFIT SHARING
37%10TH MONTH
300
PGPV
300
PGPV
100
PPV
100
PPV
QSD
M0M5
33%
M6M6
(29%) (29%) (25%) (25%) 900
PGPV
33% 2700 2700 900
PGPV37%
(QSD)
M7
37%
(QSD)
M7
37%
(QSD)
M8
37%
(QSD)
M8 M1 M1 M0M2M4 M2M3
37%
(QSD)
M9
37%
(QSD)
M9 M5 M4
M10
M3
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
11/13
Status : CROWN DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 14 = 2268Personal SV (PSV) = 40 SV 3240 SV X 4% X 84 = 10886.4
Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 220 = 21384Personal Group SV (PGSV) = 3240SV 3240 SV X 2% X 400 = 259203240 SV X 1% X 240 = 7776
=68234.4Your Bonus IncomeGroup Bonus = 9510Leadership Bonus: 8QSD Lines
87480SV x 5% x 8 = 3499287480SV x 8% x 24 =167961.687480SV x 2.2% x 8 = 15396.4887480SV x .9% x 40 = 31492.8
249842.88
Your Bonus = 327,587.28
37%11TH MONTH
300
PGPV
300
PGPV100
PPV
100
PPV
QSD
M033% (29%) 29% (25%) (25%) 900
PGPV
33% 2700 2700 900
PGPV37%
(QSD)
37%
(QSD)
37%
(QSD)
M837%
(QSD)
M8 M1 M1 M0M2M4 M2M337%
(QSD)
M937%
(QSD)
M9 M4 M337%
(QSD)
M1037%
(QSD)
M10 M5M6M6M7M7 M5
M11
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
12/13
Status : CROWN DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 14 = 2268Personal SV (PSV) = 40 SV 3240 SV X 4% X 84 = 10886.4Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 220 = 21384
Personal Group SV (PGSV) = 3240 SV 3240 SV X 2% X 400 = 259203240 SV X 1% X 240 = 7776= 68234.4
Your Bonus IncomeGroup Bonus = 9510Leadership Bonus: 10 QSD Lines
87480 SV x 5% x 10 = 4374087480 SV x 8.5% x 40 = 297432
87480 SV x .5% x 144 = 62985.687480 SV x 1.4% x 40 = 48988.887480 SV x 2.7% x 8 = 18895.68
= 472,042.08
Your Bonus = 549,786.48 + Profit Sharing
37%12TH MONTH
300
PGPV300
PGPV
100
PPV100
PPV
QSD
33% 29% (29%)(25%) (25%) 900PGPV
33% (2700) 2700 900PGPV
37%(QSD)
37%(QSD)
37%(QSD)
37%(QSD)
37%(QSD)
37%
(QSD)
37%(QSD)
37%(QSD)
37%(QSD)
37%(QSD)
M0M5M6M6M7M7M8M8 M1 M1 M0M2M4 M2M3M9M9 M5 M4 M3M10M10M11M11
M12
-
7/29/2019 DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year
13/13