DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year

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


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


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


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


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


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


7/13

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


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


9/13

Status : DOUBLE DIAMOND - QSD - (37%) Development Bonus:


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


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


10/13

Status : TRIPLE DIAMOND - QSD - (37%) Development Bonus:


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


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


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


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


13/13

Documents

DXN Marketing Plan 100% Deploy 100pv get 1 million $ in 1 Year