TUPO OXY DAN AVINO PV 125 BV , BV Nasional 10M

Presentasi berjudul: "TUPO OXY DAN AVINO PV 125 BV , BV Nasional 10M"— Transcript presentasi:

1 TUPO OXY DAN AVINO PV 125 BV 230.000, BV Nasional 10M
SIMULASI MATRIX 3 AKTIF TUPO OXY DAN AVINO PV 125 BV , BV Nasional 10M

2 SIMULASI PERHITUNGAN BONUS
KETENTUAN : Rekrut & sponsoring 3 orang setiap bulannya. 3 Orang yg direkrut juga melakukan hal yg sama yaitu : rekrut & sponsoring 3 orang setiap bulannya. Masing-masing tutup point 1 dus Oxy & 1 pcs Avino Herbal Shampoo Masing - masing peringkat tutup point kombinasi , dengan rincian : D1 - D3 = 125 PV ( rincian : 50 PV + 75 PV = 1 dus OXY dus AVINO ) MR = 175 PV ( rincian 100 PV + 75 PV = 2 dus OXY dus AVINO ) DR = 250 PV ( rincian 100 PV PV = 2 dus OXY dus AVINO ) SDR = 375 PV ( rincian = 150 PV PV = 3 dus OXY dus AVINO ) GDR = 625 PV ( rincian = 250 PV PV = 5 dus OXY dus AVINO ) BV NAS : 10 M

3 BULAN 1 PERINGKAT D1 Bonus X : D1 First Tupo Bonus 90,000
125 PV Akumulasi PV : 500 X A B C 125 PV Bonus X : D1 First Tupo Bonus 90,000 ( Level 1 = 3 orang ) Personal Bonus 11,500 Bonus Khusus D1 ke D1 69,000 Total Bonus Bulan ke-1 170,500

4 BULAN KE-2 PERINGKAT D1 125 PV D1 Akumulasi PV : 2,500 PVG : 625
X A x1 a3 a1 a2 B x2 b3 b1 b2 C x3 c3 c1 c2 PVG : 625 PVG : 625 PVG : 625 Bonus X : D1 First Tupo Bonus 142,500 ( Level 2 = 9 orang, Level 3 = 3 orang) Personal Bonus 11,500 Bonus Khusus D1 ke D1 69,000 Match Bonus Total Bonus Bulan ke-2 292,000

5 BULAN KE-3 PERINGKAT D3 D3 Akumulasi PV : 10,500 Bonus X : D3
C D3 Akumulasi PV : 10,500 Bonus X : D3 First Tupo Bonus 240,000 (Level 3 = 24 orang ) Personal Bonus 11,500 Network Bonus 386,400 Growth Bonus 220000 Match Bonus 120,750 Total Bonus Bulan ke-3 978,650 Match : A, B &C 51750 x1, x2 & x3 x4, x5 & x6 17250 120750

6 BULAN KE-4 PERINGKAT DR DR Network Bonus : 1,759,500 DR-D3 Bonus X :
A, B & C : D3 (akumulasi PV : 14,125) ANDA A x1 x4 10 Downline a3 20 Downline a4 8 Downline a1 a5 a1.1 5 Downline a1.2 4 Downline a2 a6 a2.1 a2.2 B C Network Bonus : 1,759,500 DR-D3 Bonus X : DR First Tupo Bonus ( Level 4 = 0) Personal Bonus Network Bonus 1,759,500 Growth Bonus 400,000 *asumsi Development Bonus 500,000 Position Bonus 977,500 Match Bonus 2,594,400 Total Bonus Bulan ke-4 6,231,400 Match : A, B &C 2,318,400 D3-D1 x1, x2 & x3 103,500 D1-D1 x4, x5 & x6 x7, x8 & x9 69,000 2,594,400

7 BULAN KE-5 PERINGKAT SDR
X A x1 x4 x7 x10 x1.4 x4.1 x1.1 a7 a3 a4 a1 a2 B C 342 114 A, B & C = DR x1, a1 & a2 = D3 x4, a3 & a4 = D2 38 13 4 Bonus X : SDR First Tupo Bonus ( Level 5 = 0 ) Personal Bonus Network Bonus 2,359,800 Growth Bonus Development Bonus 1,850,000 *asumsi Position Bonus 3,933,000 Leadership Bonus 8,000,000 Match Bonus 5,533,800 Total Bonus Bulan ke-5 21,676,600 Match : A, B, & C 3,519,000 DR-D3 x1, x2 & x3 1,169,550 D3-D2 x4, x5 & x6 638,250 D2-D1 x7, x8 & x9 103,500 x10, x11 & x12 5,533,800

8 BULAN KE-6 PERINGKAT GDR
Match : A, B, C 4,723,050 SDR-DR x1, x2 & x3 1,569,750 DR-MR x4, x5 & x6 5,209,500 MR-D1 x7, x8 & x9 103,500 x10, x11 & x12 x13,x14,x15 11,812,800 X A x1 x4 x7 x10 x13 a13 x1.7 x1.4 x4.1 x1.1 a7 a3 a4 a1 a2 B C 1370 / SDR 456 / DR 152 51 16 Bonus X : GDR First Tupo Bonus ( Level 6 = 0) Personal Bonus Network Bonus 9,556,500 Growth Bonus Development Bonus 14,750,000 *asumsi Position Bonus 16,560,000 Leadership Bonus 17,000,000 Match Bonus 11,812,800 Total Bonus Bulan ke-6 69,679,300 A, B & C = SDR x1, a1 & a2 = DR x4, x5, & x6 = MR