So 2
X $25 = $50 - $25 (you paid) = $25 your net profit for the first month.
Month #2
2 people in your Green downline sponsor 4 people each for total of 8.
People in your downline give out 50% of sponsored members to their upline which is you.
So you get 4 people from your downline. Plus you sponsor 4 on your own for total of 8 new members.
50% of new members you get this month you have to give out to
your upline so you get paid on 4 members plus 2 members rolled over from prior month.
Therefore you get paid on 6 people in your Green downline.
So 6 X $25 = $150 - $25 (you paid) = $125 your net profit for
the month number two.
Month #3
6 people
in your Green downline sponsor 4 people each for the total
of 24.
People in your downline give out
50% of sponsored members to their upline which is you. So you get 12 people from your downline. Plus you sponsor 4
on your own for total of 16 new members.
50%
of new members you get this month you have to give out to your upline so you get paid on 8 plus 6 people that
rolled over from the prior month.
Therefore
you get paid on 14 people from your Green downline.
So 14 X $25 = $350 - $25 (you paid) = $325 your
net profit for the month # 3.
Month
#4
14 people in your Green downline
get their 4 people each for total of 56.
People
in your downline give out 50% of sponsored members to their upline which is you. So you get 28 new members plus 4
members you sponsored on your own for total of 32 members.
50% of the new members you get this month you have to give out to your upline so 16 members are going
to your upline and you get paid on 16 people plus 14 people that rolled over from prior month. Therefore you get
paid on 30 members.
So 30 X $25 =
$750 - $250* = $500 you net profit for month # 4.
*When
you monthly income reaches $500 we start deducting $250 per month for your membership fee.
Month #5
30 people in your Green downline get 4 new members
each for total of 120 people. You get 60 new members plus 4 members you sponsored on your own for total of 64 members
but 32 members are going to your upline so you get paid $25 on 32 plus 28 that rolled over from prior
month, and you get paid $250 on 2 members that you sponsored the first month and now these 2 members started to pay $250
per month each.
Therefore you get paid $25 on
60 members plus $250 on 2 members.
So (60 X $25) + (2 X $250) = $2,000 - $250 (you paid) = $1,750 your
net profit for month # 5.
Month #6
62 people in your Green downline get their 4 people each
for total of 248. You get 124 plus 4 members you sponsor on your own for total of 128.
But 64 people are going to your upline so you get paid $25
on 64 people plus $25 on 56 people that rolled over from prior month and $250 on 6 people that were in your Green downline
in month # 2.
So (120 X $25) + (6 X $250) = $4,500 - $2,500* = $2000 your
net profit for month # 6.
*When
your income reaches $4,000 a month you membership fee will increase to $2,500 per month.
Month #7
126 people in your Green downline get their 4 people each for total of 504. You
get 252 members plus 4 members you sponsored on your own for total of 256 but 128 members are going to your upline. So
you get paid $25 on 128 people, plus $25 on 112 people that rolled over from the prior month, plus $250 on 12 people
and $2,500 on 2 people.
So (240 X $25) + (12 X $250) + (2 X $2,500) = $14,000
- $5,000*= $9,000 your net profit for the month #7
*When your income reaches $10,000 a month you membership fee will increase to
$5,000 per month.
Month #8
254 people in your Green downline get their 4 people each for total of 1016. You get 508 members plus 4
members you sponsor on your own for total of 512.
Half of these members 256 are going to your upline so you get paid $25 on 256 people, plus $25 on 224 people that
rolled over from the prior month, plus $250 on 24 people that were sponsored 3rd month , plus $2,500 on 6 people
that were sponsored 2nd month , and $5,000 on 2 people that were sponsored 1st month .
So (480 X 25) + (24 X $250) + (6 X $2,500) + (2 X $5,000) =
$43,000 - $20,000* = $23,000 your net profit for the month # 8.
*When your income reaches $40,000 a month you membership
fee will increase to $20,000 per month.
Month #9
510 people in your Green downline get their 4 people each for total of 2040 people.
You get half 1020 members plus 4 members you sponsored on your own for total of 1024
people. But 512 people are going to your upline so you get paid $25 on 512 people plus $25 on 448 people that
rolled over from prior month, plus $250 on 48 people plus $2,500 on 14 people, plus $5,000 on 6 people and $20,000
on 2 people. Therefore your income will be as follows:
(960 X $25) + (48 X $250) + (14 X $2,500) + (6 X $5,000) + (2 X $20,000) = $121,000 - $25,000* = $96,000 your net profit for the month # 9.
*When your income reaches $50,000 a month
you membership fee will increase to $25,000 per month.
Month #10
1022 people in your Green downline get their 4 people each for total of 4088. You get 2044 plus 4
members you sponsored on your own for total of 2048 but 1024 are going to your upline so you get paid $25 on 1982
including members that rolled over from prior month, plus $250 on 96 people plus $2,500 on 28 people plus $5,000 on 14 people,
plus $20,000 on 6 people, and $25,000 on 2 people.
So (1982 X 25) + (96 X $250) + (28 X $2,500) + (14 X $5,000) + (6 X $20,000) + (2 X $25,000) = $403,550 - $150,000*
= $253,550 your net profit for the month # 10.
*When
your income reaches $300,000 a month you membership fee will increase to $150,000 per month.
Month #11
2046 people in your Green downline get their 4 people each for total of 8184. You get 4092
plus 4 members you sponsored on your own for total of 4096 but 2048 are going to your upline so you get paid
$25 on 2048 people, plus $25 on 1732 people that rolled over from prior month, plus $250 on 240 people, plus $2,500
on 60 people, plus $5,000 on 28 people, plus $20,000 on 14 people, plus $25,000 on 6 people, and $150,000 on 2 people.
So (3780 X $25) + (240 X $250) + (60 X 2,500)
+ (28 X $5,000) + (14 X $20,000) + (6 x $25,000) +(2 X $150,000) = $1,174,500
- $250,000* = $ 924,500 your net profit for the month # 11.
*When your income reaches $500,000 a month you membership
fee will increase to $250,000 per month.
Month #12
4086 people in your Green downline get their 4 people each for total of 16344.
You get 8172 plus 4 members you sponsored on your own for total of 8176 but 4088 are going to your upline
so you get paid $25 on 4088 people, plus $25 on 3504 members that rolled over from prior month, plus $250 on 444
people, plus $2,500 on 120 people, plus $5,000 on 60 people, plus $20,000 on 28 people plus $25,000 on 14
people plus $150,000 on 6 people and $250,000 on 2 people.
So (7592 X $25) + (444 X $250) + (120 X 2,500) + (60 X $5,000) + (28 X $20,000) + (14 x $25,000) +
(6 X $150,000) + (2 x $250,000) = $2,610,800 - $1,000,000 = $1,610,800 you
net profit for the month # 12.
*When your monthly income reaches $2,500,000 a month you membership fee will
increase to $1,000,000 per month.
Month #13
8172 people in your Green downline get their 4 people each for total of 32688. You get 16344 plus 4 members
you sponsored on your own for total of 16348 but 8172 are going to your upline so you get paid $25 on 15322
people including people that rolled over from the prior month, plus $250 on 762 people, plus $2,500 on 240 people, plus
$5,000 on 120 people, plus $20,000 on 60 people plus $25,000 on 28 people, plus $150,000 on 14 people, Plus $250,000
on 6 people, plus $1,000,000 on 2 people.
So (15322 X $25) + (762 X $250) + (240 X $2,500) + (120 X $5,000) + (60 X $20,000) + (28 X $25,000) + (14 X $150,000) +
(6 X $250,000) + (2 X $1,000,000) = $9,413,150 - $1,000,000* = $8,413,150
your net income for the month # 13.
Multiplied
by 12 months = $100,957,800 +
this is your possible next year annual residual income.
