2. M1
300 PV 300 PV
Assumptions:
Personal Sales for each distributor is 300 PPV per
month.
Each distributor sponsors 2 new distributors in
each month.
Status : Distributor – AGPV = 900PV (9%)
Personal PV (PPV) = 300 PV
Personal SV (PSV) = 120 SV
Personal Group PV (PGPV) = 900 PV
Personal Group SV (PGSV) = 360 SV
Your Bonus Income
Group Bonus = 360 SV X 9% = 32.40
Less: Downline Bonus = 120 SV X 9% X 2 = 21.60
= 10.80
Your Bonus = € 10.80
1ST
MONTH 300 PPV
900 PGPV
M1
M1
DXN EUROPE
3. 300 PV 300 PV
Status : Distributor – AGPV (18%)
Personal PV (PPV) = 300 PV
Personal SV (PSV) = 120 SV
Personal Group PV (PGPV) = 2700 PV
Personal Group SV (PGSV) = 1080 SV
Accumulated PGPV = 3600 PV
Your Bonus Income
Group Bonus = 1080 SV X 18% = 194.40
Less: Downline Bonus = 360 SV X 12% X 2 = 86.40
= 120 SV X 9% X 2 = 21.6
= 86.40
Your Bonus = € 86.40
300 PPV
2700 PGPV
2ND MONTH
M0
300 PV300 PV 300 PV 300 PV
M0 M0M1
M0 M0
M2
M1
M0
300
PPV
300
PPV
DXN EUROPE
4. Status : Distributor (25%)
Personal PV (PPV) = 300 PV
Personal SV (PSV) = 120 SV
Personal Group PV (PGPV) = 8100 PV
Personal Group SV (PGSV) = 3240SV
Your Bonus Income
Group Bonus = 3240SV X 25% = 810
Less: Downline Bonus = 1080SV X 18% X 2 = 388.80
= 360SV X 12% X 2 = 86.40
= 120SV X 9% X 2 = 21.60
= 313.20
Your Bonus = € 313.20
2700
PGPV
300 PPV
8100 PGPV3RD MONTH
2700
PGPV
900
PGPV
M1
900
PGPV
900
PPV
900
PPV
M2 M1
M0 M0M0M0
M0M1
M2
M0M1
M0 M0
M3
DXN EUROPE
5. Status : STAR AGENT (29%)
Personal PV (PPV) = 300 PV
Personal SV (PSV) = 120 SV
Personal Group PV (PGPV) = 24300 PV
Personal Group SV (PGSV) = 9720SV
Your Bonus Income
Group Bonus = 972SV X 29% = 2818.80
Less: Downline Bonus = 3240SV X 25% X 2 = 1620
= 1080 SV X 18% X 2 = 388.8
= 360SV X 12% X 2 = 86.40
= 120 SV X 9% X 2 = 21.60
= 702
Your Total Bonus = € 1026
300 PPV
4TH MONTH
2700
PGPV
900 PGPV 900 PGPV 300 PPV 300
PPV
M1
29%
M1 M0 M0
2700
PGPV
8100
PGPV
8100
PGPV
M2M2
M4
M3M3
Development Bonus:
3240SV X 5% X 2= 324
6. Status : STAR RUBY (2QSA) - 29% Development Bonus:
Personal PV (PPV) = 300 PV
Personal SV (PSV) = 120 SV
Personal Group PV (PGPV) = 24300 PV
Personal Group SV (PGSV) = 29160SV
Your Bonus Income
Group Bonus = 29160SV X 33% = 9622.80
Less: Down line Bonus = 3240 SV X 29% X 2 = 1879.2
= 3240SV X 25% X 6 = 4860
= 1080SV X 18% X 2 = 388
= 360SV X 12% X 2 = 86.40
= 120 SV X 9% X 2 = 21.60
= 40SV X 6% X 2 = 4.8
= 2382.8
Your Total Bonus = € 3549.2
300 PPV
5TH MONTH
2700
PGPV
900 PGPV 900 PGPV 300 PPV 300 PPV
M1
33%
M1 M0 M0
2700
PGPV
8100
PGPV
8100
PGPV
M2M2M3M3
8100
PGPV
(SA)
8100
PGPV
(SA)
25% 25%
M4M4
M5
3240SV X 5% X 4 = 648
3240SV X 4% X 4 = 518.4
1166.4
(SA) (SA)
7. Status : STAR RUBY- 33% Development Bonus:
Personal PV (PPV) = 300 PV 3240SV X 5% X 6 = 972
Personal SV (PSV) = 120 SV 3240SV X 4% X 12 = 1560
3240SV X 3% X 8 = 784
Personal Group PV (PGPV) = 24300 PV =3316
Personal Group SV (PGSV) = 9720 SV
Your Bonus Income
Group Bonus = 87480SV X 37% = 32367.6
Less: Downline Bonus = 3240SV X 33% X 2 =2138.4
= 3240 SV X 29% X 6 = 5637.6
= 3240 SV X 25% X 18 = 14580
= 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
= 9510
Your Bonus = € 12826
37%6TH MONTH
900
PGPV
900
PGPV
300 PPV 300
PPV
M1
QSD
M1 M0 M0M2M4M5M5
33%
(SR)
M6M6
(29%) (29%)
M4 M2
(25%) (25%) 2700
PGPV
33%
(SR)
M3
8100
M3
8100 2700
PGPV
M7
8. Status : STAR DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 300 PV 3240SV X 5% X 8 = 1296
Personal SV (PSV) = 120 SV 3240SV X 4% X 24 = 3110.4
Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 32 = 3110.4
3240SV X 2% X 16 = 1036.8
Personal Group SV (PGSV) = 3240SV =3304.8
Your Bonus Income
Group Bonus = 87480 x 37% =32367.6
Less: 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 = €26811.6+ PROFIT SHARING
Leadership Bonus: 2 QSD
Lines
87480SV x 5% x 2 = 8748
37%7TH MONTH
900
PGPV
900
PGPV
300
PPV
300
PPV
M1
QSD
M1 M0 M0M2M4M5M5
33%
M6M6
(29%) (29%)
M4 M2
(25%) (25%) 2700
PGPV
33%
M3
8100
M3
8100 2700
PGPV
37%
(QSD)
M7
37%
(QSD)
M7
M8
9. Status :SENIOR STAR DIAMOND - SSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240 SV X 5% X 10 = 1620
Personal SV (PSV) = 40 SV 3240 SV X 4% X 40 = 5184
Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 80 = 7776
Personal Group SV (PGSV) = 3240SV 3240SV X 2% X 80 = 5184
3240SVX1%X32 = 1036.8
= 20800.8
Your Bonus Income
Group Bonus = 87480 x 37% =32367.6
Less: 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 = € 68102.16+ Profit Sharing
Leadership Bonus: 4 QSD Lines
87480SV x 5% x 4 = 17496
87480 SV x 5.8% x 4 =
20295.36
=
37791.36
37%
8TH MONTH
900
PGPV
900
PGPV
300
PPV
300
PPV
QSD
M0M5M5
33%
M6M6
(29%) (29%)
M4
(25%) (25%) 2700
PGPV
33% 8100 8100 2700
PGPV
37%
(QSD)
M7
37%
(QSD)
M7
37%
(QSD)
M8
37%
(QSD)
M8
M9
M1 M1 M0M2M4 M2M3 M3
10. Status : DOUBLE DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 12 = 1944
Personal SV (PSV) = 40 SV 3240SV X 4% X 60 = 7776
Personal Group PV (PGPV) = 8100 PV 3240SV X 3% X 160 = 15552
Personal Group SV (PGSV) = 3240SV 3240SV X 2% X 240 = 15552
3240SV X 1% X 192 = 6220.8
=47044.8
Your Bonus Income
Group Bonus = 87480 x 37% =32367.6
Less: 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
LYour Bonus = € 166429+ Profit sharing + Overseas Trip cash incentive
Leadership Bonus: 6 QSD Lines
87480SV x 5% x 6 = 26244
87480 SV x 7.1% x 12 =
74532.96
87480 SV x 1.3% x 8= 9097.92
109,874.88
37%
9TH MONTH
900
PGPV
900
PGPV
300
PPV
300
PPV
QSD
M0M5
33%
M6M6
(29%) (29%) (25%) (25%) 2700
PGPV
33% 8100 8100 2700
PGPV
37%
(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
11. 37%
10TH MONTH
900
PGPV
900
PGPV
300
PPV
300
PPV
QSD
M0
33% (29%) 29% (25%) (25%) 2700
PGPV
33% 8100 8100 2700
PGPV
37%
(QSD)
37%
(QSD)
37%
(QSD)
M8
37%
(QSD)
M8 M1 M1 M0M2M4 M2M3
37%
(QSD)
M9
37%
(QSD)
M9 M4 M3
37%
(QSD)
M10
37%
(QSD)
M10 M5M6M6M7M7 M5
M11
Status : TRIPLE DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 114 = 2268
Personal SV (PSV) = 40 SV 3240 SV X 4% X 84 = 10886.4
Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 220 = 21384
Personal Group SV (PGSV) = 3240SV 3240 SV X 2% X 400 = 25920
3240SV X 1% X 240 =7776
= 68234.4
Your Bonus Income
Group Bonus = 87480 x 37% =32367.6
Less: 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 = € 327586.28 + PROFIT SHARING
Leadership Bonus: 8QSD Lines
87480SV x 5% x 8 = 34992
87480SV x 8% x 24 =167961.6
87480SV x 2.2% x 8 =
15396.48
87480SV x0 9% x 40 =
31492.8
249841.88
12. 37%
11TH MONTH
900
PGPV
900
PGPV
300
PPV
300
PPV
QSD
33% 29% (29%)(25%)(25%) 2700
PGPV
33% (8100)8100 2700
PGPV
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
Status : CROWN DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 16 = 2592
Personal SV (PSV) = 40 SV 3240 SV X 4% X112 = 14515.2
Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X 372 = 36158.4
Personal Group SV (PGSV) = 3240SV 3240 SV X 2% X 672 = 43545.6
3240 SV X 1% X 784 = 25401.6
=122212.8
Your Bonus Income
Group Bonus = 87480 x 37% =32367.6
Less: 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 = € 603764.4
Leadership Bonus: 10 QSD Lines
87480 SV x 5% x 10 = 43740
87480 SV x 8.5% x 40 =
297432
87480SVX0.5%X144=62985.6
87480 SV x 1.4% x 40 = 48988.8
87480 SV x 2.7% x 8 =
18895.68
=
472,042.08
13. Status : CROWN DIAMOND - QSD - (37%) Development Bonus:
Personal PV (PPV) = 100 PV 3240SV X 5% X 18 = 2916
Personal SV (PSV) = 40 SV 3240 SV X 4% X 144 = 18662.4
Personal Group PV (PGPV) = 8100 PV 3240 SV X 3% X596 = 57931.2
Personal Group SV (PGSV) = 3240 SV 3240 SV X 2% X 1552 = 100569.6
3240 SV X 1% X 3024 = 97977.6
= 278056.8
Group Bonus = 87480 x 37% =32367.6
Less: 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 = € 2438521.6+ Profit Sharing
37%
12TH MONTH
900
PGPV
900
PGPV
300
PPV
300
PPV
QSD
33% 29% (29%)(25%)(25%) 2700
PGPV
33% (8100)8100 2700
PGPV
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
Leadership Bonus: 10 QSD Lines
87480 SV x 5% x 12 = 52488
87480 SV x 8.9% x60 = 467142
87480SVx4% x 208 = 727833.6
87480 SV x 9% x 104 = 818812.8
87480SV X 1.8%X 40=62984
87480 SV x 3.1% x 8 = 21694.4
= 2150954.8