Business Plan
Levels and Income
| Level | Members | Income @RS | Total Income |
|---|---|---|---|
| 01 | 5 | 100 | 500 |
| 02 | 25 | 50 | 1,250 |
| 03 | 125 | 25 | 3,125 |
| 04 | 625 | 20 | 12,500 |
| 05 | 3,125 | 20 | 62,500 |
| 06 | 15,625 | 10 | 1,56,250 |
| 07 | 78,125 | 10 | 7,81,250 |
| 08 | 3,90,625 | 10 | 39,06,250 |
| 09 | 19,53,125 | 15 | 2,92,96,875 |
| Total Income | 3,42,20,500 |
Repurchase Income - Minimum Purchase Rs. 450 (Less the Discount) /-
| Level | Members | Income @% | Total Income Rs: |
|---|---|---|---|
| 03 | 125 | 5% | 2,813 |
| 04 | 625 | 2% | 5,625 |
| 05 | 3,125 | 1% | 14,063 |
| 06 | 15,625 | 1% | 70,313 |
| 07 | 78,125 | 1% | 3,51,563 |
| 08 | 3,90,625 | 0.5% | 8,78,906 |
| 09 | 19,53,125 | 0.5% | 43,94,531 |
| Total Income | 57,17,814 |
Direct Purchase Discount
A - Main Products @ 10%
B - Masala Products @ 5%