IV. PRODUCT PACKAGE FEASIBILITY STUDY

1

1st STAGE
OF ACCELERATED
LADDERIZED PROGRAM

PARTIAL
START – UP KIT

PRODUCT PACKAGE

NET INCOME COMPUTATION

PARTIAL START– UP KIT PRODUCT PACKAGE SHOWCASE Php1,500
(With Powerful Extra Income Generating Items)
G
A. 1– BOOKLET OF PARTIAL START – UP KIT PRODUCT PACKAGE SHOWCASE (Php450)

B. 1 - BOOKLET OF ADDITIONAL EXTRA INCOME OPPORTUNITIES (Php500)

C. FREE 1 – COPY OF GAS S FUEL ENHANCER BOOKLET (Php25)

D. FREE 1 – DVD COPY OF GAS S FUEL ENHANCER (Php200)

E. FREE 3 – BOOKLETS OF RAFFLE TICKETS (Php4,500)

F. 1 – BOX OF MACHO BREW COFFEE (Php375)

G. 1 – BOTTLE OF GAS S FUEL ENHANCER (Php175) F

E

C

D

FRFREEEE FREE FREE FREE 1 – BOTTLE
OF GAS S
1 – COPY 1 - DVD COPY 3 – BOOKLETS 1 - BOX
OF GAS S OF OF RAFFLE TICKETS OF MACHO BREW FUEL ENHANCER
10 – RAFFLE TICKETS
FUEL GAS S COFFEE
ENHANCER FUEL ENHANCER PER BOOKLET
BOOKLET Php150 PER

RAFFLE TICKET

Php126

PARTIAL START– UP KIT PRODUCT PACKAGE SHOWCASE NET INCOME
COMPUTATION

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,500

PRODUCT INCLUSIONS COST BREAKDOWN AMOUNT

1. 1 – Box of Macho Brew Coffee with Colored Leaflet Php105

2. 1 – Bottle of Gas S Fuel Enhancer with DVD & Leaflet 80

3. 3 – Booklets of Raffle Tickets with Sales Invoice (Php77 / Booklet) 231

4. 1 - PARTIAL START – UP KIT PRODUCT PACKAGE SHOWASE 104
BOOKLET

5. 1 - ADDITIONAL EXTRA INCOME OPPORTUNITIES SUMMARY 270
BOOKLET

6. 1 – Piece of Adventure Plastic Package Bag With Handle 45
& Paper Sticker Label

SUB - TOTAL Php835

ADDITIONAL PACKAGE COST

1. FASTRACK SPONSORSHIP REWARDS Php84
(Cellphone – Php500) (1 – Box of Macho Brew Coffee – Php105)
(1 – Bottle of SWAT Trace Mineral Drops – Php100)
(1 – Presentation Clearbook – Php300)
(Php1,005 / 12 – Leader Members = Php84)

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,500 AMOUNT

2. EXPANDED VALUE ADDED TAX (Php1,500 x 12%) 180
100
3. ADMIN / OPERATING EXPENSES (Php1,500 x 7.5%) 15

4. RAFFLE PRIZES COST ALLOCATION Php379
(Php75,000 / 6,000 Members)
Php100
SUB - TOTAL 30
30
5. SERVICE FEE
(Security Agency Operator) Php160
Php539
5.1. 1st Collection Php1,374
(Php500 x 20%)

5.2. 2nd Collection
(Php500 x 5%)

5.3. 3rd Collection
(Php500 x 5%)

SUB - TOTAL

TOTAL
(Php379 + Php160 = Php539)

GRAND TOTAL
(Php835 + Php539 = Php1,374)

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,500 AMOUNT
ADD: PROJECTED TOTAL NET INCOME Php126
(Php1,500 x 8%) Php1,500
TOTAL PRODUCT PACKAGE COST

OPTIONAL MARKETING MATERIALS

PRESENTATION CLEARBOOKS AMOUNT
1. LIST OF EXCITING EXECUTIVE INCENTIVES
2. PARTIAL START – UP KIT PRODUCT PACKAGE SHOWCASE Php700
3. ADDITIONAL EXTRA INCOME OPPORTUNITIES Php1,400

METHODOLOGY MANUAL

CLUSTER NO. 4 AMOUNT

DESCRIPTIONS Php3,800
1. PARTIAL START – UP KIT PRODUCT PACKAGE SHOWASE
2. ADDITIONAL EXTRA INCOME OPPORTUNITIES SUMMARY

1

START – UP KIT
PRODUCT PACKAGE

COMPLETION
NET INCOME COMPUTATION

START– UP KIT PRODUCT PACKAGE SHOWCASE COMPLETION Php1,998

A. START – UP KIT PRODUCT PACKAGE SHOWCASE

COMPLETION BOOKLET (Php500) BD C

B. MONTHLY CUMULATIVE EXECUTIVE & VIP POINTS

SYSTEM BOOKLET (Php335)

C. EXECUTIVE &VIP POINTS SUMMARY BOOKLET (Php600)
D. 1 – BOTTLE OF SWAT TRACE MINERAL DROPS

(30ml) (Php1,000)
E. FREE 1 – COPY OF SWAT PRODUCT LEAFLET

(English Version) (Php30) FREE
F. FREE 1 – COPY OF SWAT PRODUCT LEAFLET
1 – BOTTLE 1 – COPY OF SWAT 1 – COPY OF SWAT
(Tagalog Version) (Php30) PRODUCT LEAFLET PRODUCT LEAFLET
G. FREE 1 – DVD COPY OF SWAT PRODUCT OF
SWAT (Tagalog Version) (English Version)
PRESENTATION (Php200) TRACE
MINERAL
H. FREE MEMBERSHIP ID (PVC) (Php100) DROPS
I. FREE 1 – DVD COPY OF POLICE / MILITARY

RELATED DOCUMENTARY (Php200)
J. FREE 3 – BOOKLETS OF RAFFLE TICKETS (Php4,500)

G FE H

SWAT
DVD
Product Presentation

FREE FREE FREE

1 – DVD COPY OF POLICE / MILITARY RELATED DOCUMENTARY MEMBERSHIP 1 – DVD COPY 3 - BOOKLETS OF RAFFLE TICKETS
ID OF SWAT PRODUCT 10 – RAFFLE TICKETS / BOOKLET

PRESENTATION Php150 PER RAFFLE TICKET

Php163

START–UP KIT PRODUCT PACKAGE SHOWCASE COMPLETION
NET INCOME COMPUTATION

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,998

PRODUCT INCLUSIONS COST BREAKDOWN AMOUNT

1. 1 – Bottle of SWAT Trace Mineral Drops (30ml) Php100

2. 1 – DVD Copy of SWAT Product Presentation 50

3. 1 – DVD Copy of Police / Military Related Documentary 50

4. 2 – Copies of SWAT Leaflets (Tagalog / English) 30

5. 1 – Piece of Membership ID 50

6. 3 – Booklets of Raffle Tickets (Php77 / Booklet) 231

7. 1 – START – UP KIT PRODUCT PACKAGE SHOWCASE COMPLETION 102
BOOKLET

8. 1 – MONTHLY CUMULATIVE EXECUTIVE & VIP POINTS SYSTEM 84
BOOKLET

9. 1 – EXECUTIVE & VIP POINTS SUMMARY BOOKLET 198

10. 1 – Piece of Adventure Plastic Package Bag With Handle & Paper 45
Sticker Label

SUB - TOTAL Php940

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,998

ADDITIONAL PACKAGE COST AMOUNT

1. START – UP KIT BONUS INCOME Php165

2. EXPANDED VALUE ADDED TAX 240
(Php1,998 x 12%)

3. ADMIN / OPERATING EXPENSES 300
(Php1,998 x 15%)

4. RAFFLE PRIZES COST ALLOCATIONS 15
(Php75,000 / 6,000 Members)

SUB - TOTAL Php720

5. SERVICE FEE (Security Agency Operator)

5.1. 1st Collection (Php500 x 20%) Php100

5.2. 2nd Collection (Php500 x 5%) 25

5.3. 3rd Collection (Php500 x 5%) 25

5.4. 4th Collection (Php500 x 5%) 25

SUB - TOTAL Php175

TOTAL Php895
(Php720 + Php175 = Php895)

GRAND TOTAL Php1,835
(Php940 + Php895 = Php1,835)

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,998 AMOUNT
Php163
ADD: PROJECTED TOTAL NET INCOME Php1,998
(Php1,998 x 8%)

TOTAL PRODUCT PACKAGE COST

OPTIONAL MARKETING MATERIALS

PRESENTATION CLEARBOOKS AMOUNT
Php800
1. START – UP KIT PRODUCT PACKAGE SHOWCASE COMPLETION Php750
2. MONTHLY CUMULATIVE EXECUTIVE & VIP POINTS SYSTEM Php1,375
3. EXECUTIVE & VIP POINTS SUMMARY

METHODOLOGY MANUAL - CLUSTER NO. 5

DESCRIPTIONS AMOUNT

1. START – UP KIT PRODUCT PACKAGE SHOWCASE COMPLETION Php4,650
2. MONTHLY CUMULATIVE EXECUTIVE & VIP POINTS SYSTEM
3. EXECUTIVE & VIP POINTS SUMMARY

COMPREHENSIVE MARKETING PLAN MANUAL

1. 1st STAGE OF ACCELERATED LADDERIZED PROGRAM Php6,900

1st STAGE
OF ACCELERATED LADDERIZED

PROGRAM MAINTENANCE
NET INCOME COMPUTATION

MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE 2 4
Booklets
1. 1 – Bottle of SWAT Trace Mineral Drops (Php1,000) (30ml) of Raffle FREE
2. 3 - Bottles of Roll – On Essential Oils (10ml / Bottle) (Php600) Tickets
3. FREE 1 – Copy of Essential Oil Leaflet (Php20) (Php3,000)
4. FREE 2 – Booklets of Raffle Tickets (Php3,000)
3
12

Php1,000 Php600 FREE

1 – BOTTLE 3 - BOTTLES OF ESSENTIAL OILS (30ml) ESSENTIAL OIL LEAFLET
OF SWAT TRACE
MINERAL DROPS

(30ml)

Php136

START– UP KIT PRODUCT PACKAGE SHOWCASE COMPLETION
MAINTENANCE NET INCOME COMPUTATION

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,500 AMOUNT
PRODUCT INCLUSIONS COST BREAKDOWN Php100

1. Bottle of SWAT Trace Mineral Drops (30ml) 100
2. 3 – Bottles of Roll – On Essential Oils (Php33 / Bottle) 20
3. 1 – Essential Oil Colored Leaflet 154
4. 2 – Booklets of Raffle Tickets (Php77 / Booklet) 20
5. 1 - Piece of Paper Bag with Paper Sticker Php394

SUB - TOTAL Php180
ADDITIONAL PACKAGE COST 90
1. EXPANDED VALUE ADDED TAX (Php1,500 x 12%)
2. ADMIN / OPERATING EXPENSES (Php1,500 x 7.5%) 200
3. MEMBERS PROFIT SHARING
(Within Your 1st Year of Membership Only) (1st Stage – Php100) 250
(2nd Stage – Php100) Php720
4. MONTHLY UNILEVEL INCOME

SUB - TOTAL

1st STAGE OF ACCELERATED LADDERIZED PROGRAM - Php1,500

5. SERVICE FEE AMOUNT
(Security Agency Operator)

5.1. 1st Collection Php75
(Php750 x 5%)

5.2. 2nd Collection 75
(Php750 x 5%)

6. COMMAND & CONQUER ROYALTY FEE 50
(Php1,500 x 0.033%)

7. SWORD FRATERNITY ROYALTY FEE 50
(Php1,500 x 0.033%)

SUB - TOTAL Php250

TOTAL Php1,364
(Php394 + Php720 + 250 = Php1,364)

ADD: PROJECTED TOTAL NET INCOME Php136
(Php1,500 x 0.104%)

TOTAL PRODUCT PACKAGE COST Php1,500

2

2nd STAGE
OF ACCELERATED
LADDERIZED PROGRAM

PRODUCT PACKAGE
SHOWCASE

6th LEVEL INCOME ENTRY
NET INCOME COMPUTATION

PRODUCT PACKAGE SHOWCASE 6th LEVEL INCOME ENTRY 5

1. 2 - Bottles of SWAT Trace Mineral Drops (30ml) (Php1,000 / Bottle) (Php2,000) FREE
2. FREE 1 - Box of Macho Brew Coffee (Php375) 1 – Bottle
3. FREE 4 - Booklets of Raffle Tickets (Php6,000) (Php1,500 / Booklet) of GAS S Fuel
4. FREE 1 - DVD Copy of Police / Military Related Documentary (Php200) Enhancer (5ml)
5. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) (Php175)

12 3 4

Php2,000 FREE FREE FREE

2 – BOTTLES 1 – Box of Macho 4 1 - DVD Copy of Police /
OF SWAT TRACE Brew Coffee Booklets of Raffle Military Related
MINERAL DROPS Documentary
(7- in -1 Coffee Tickets
(30ml) Mix) 10 – Raffle Tickets /

Booklet
Php150 / Raffle

Ticket

Php496

PRODUCT PACKAGE SHOWCASE 6th LEVEL INCOME ENTRY NET INCOME
COMPUTATION

2nd STAGE OF ACCELERATED LADDERIZED PROGRAM - Php2,000

PRODUCTS INCLUSIONS COST BREAKDOWN AMOUNT

1. 2 – Bottles of SWAT Trace Mineral Drops (Php100 / Bottle) Php200

2. 1 – Box of Macho Brew Coffee 105

3. 2 – Booklets of Raffle Tickets (Php77 / Booklet) 154

4. 1 – DVD Copy of Police / Military Related Documentary 50

5. 1 – Bottle of Gas S Fuel Enhancer 80

6. 1 – Piece of Adventure Plastic Package Bag With Handle & Paper 45
Sticker Label

SUB - TOTAL Php634

ADDITIONAL PACKAGE COST

1. EXPANDED VALUE ADDED TAX Php240
(Php2,000 x 12%)

2. ADMIN / OPERATING EXPENSES 300
(Php2,000 x 15%)

3. FASTRACK SPONSORSHIP REWARD 105
(Php15,000 /144 Leader Members)

PRODUCT PACKAGE SHOWCASE 6th LEVEL INCOME ENTRY NET INCOME
COMPUTATION

2nd STAGE OF ACCELERATED LADDERIZED PROGRAM - Php2,000 AMOUNT

4. RAFFLE PRIZES COST ALLOCATION 15
(Php75,000 / 6,000 Members) 110
100
5. 1st YEAR LUMPSUM BIRTHDAY CASH BONUS Php870
Php1,504
6. COMMAND & CONQUER ROYALTY FEE
(Php2,000 x 5%) Php496
Php2,000
SUB - TOTAL

TOTAL
(Php634 + Php870 = Php1,504)

ADD: PROJECTED TOTAL NET INCOME
(Php2,000 x 24%)

TOTAL PRODUCT PACKAGE COST

OPTIONAL MARKETING MATERIAL AMOUNT

COMPREHENSIVE MARKETING PLAN MANUAL Php5,758
1. 2nd STAGE OF ACCELERATED LADDERIZED PROGRAM

PRODUCT PACKAGE
SHOWCASE

6th LEVEL INCOME MAINTENANCE
NET INCOME COMPUTATION

3

1 - Copy

of

Mortar Cee

12 Leaflet FREE

4

Php2,000 Php600 FREE FREE FREE

2 – BOTTLES 1 – Bottle of Mortar Cee 3 - Booklets of Raffle Tickets /10 – Raffle
OF SWAT TRACE (30 Capsules) (1000mg) Tickets / Booklet Php150 / Raffle Ticket
MINERAL DROPS (30ml)

(NOTE: IN ORDER FOR YOU TO CONTINUOUSLY EARN THE UNLIMITED Php14,400 MONTHLY UNILEVEL INCOME
(Php100 x 144 – 2nd GENERATION LEVEL DIRECT / INDIRECT DOWNLINE LEADERS = Php14,400) FROM T HE 2nd STAGE OF

ACCELERATED LADDERIZED PROGRAM, THE Php2,500 WORTH OF MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE

FOR YOUR PRODUCT PACKAGE SHOWCASE 6th LEVEL INCOME WILL ALWAYS BE DEDUCTED FROM OUR Php3,000 UNLIMITED
MONTHLY UNILEVEL INCOME OF YOUR 1st STAGE OF ACCELERATED LADDERIZED PROGRAM). (Php250 x 12 – DIRECT DOWNLINE LEADERS)

Php396

PRODUCT PACKAGE SHOWCASE 6th LEVEL INCOME MAINTENANCE
NET INCOME COMPUTATION

2nd STAGE OF ACCELERATED LADDERIZED PROGRAM - Php2,500

PRODUCTS INCLUSIONS COST BREAKDOWN AMOUNT

1. 2 – Bottles of SWAT Trace Mineral Drops with Colored Leaflet (30ml) Php220

2. 1 – Bottle of Mortar Cee (30 Capsules) (1000mgs) 125

3. 1 – Copy of Mortar Cee Leaflet (Tagalog Version) 20

4. 3 – Booklets of Raffle Tickets with Official Receipt (Php77 / Booklet) 231

5. 1 – Piece of Paper Bag with Paper Sticker Label 20

SUB - TOTAL Php616

ADDITIONAL PACKAGE COST

1. MONTHLY UNILEVEL INCOME Php265
(1st Level – Php105) (2nd Level – Php100) (3rd Level – Php40)
(4th Level – Php10) (5th Level – Php5) (6th Level – Php5)

2. MEMBERS ASSISTANCE & BENEFITS 300
(Birthday – Php60) (Free Medical Check – Up & Consultations – Php60)
(Medical & Hospitalization - Php60) (Calamity Fund Assistance – Php60)
(Burial Assistance & Services - Php60)

3. CUMULATIVE EXECUTIVE POINTS 108
(1st Stage - 1 Point) (2nd Stage - 1 Point) (4th Stage - 2 Points)
(5th Stage – 8 Points) (12 – Points x Php9)

2nd STAGE OF ACCELERATED LADDERIZED PROGRAM - Php2,500 AMOUNT
Php300
4. EXPANDED VALUE ADDED TAX (Php2,500 x 12%)
200
5. MEMBERS PROFIT SHARING
(Within Your 1st Year of Membership Only) (1st Stage – Php100) 150
(2nd Stage – Php100) 15
75
6. ADMIN / OPERATING EXPENSES (Php2,500 x 7.5%) 75
7. RAFFLE PRIZES COST ALLOCATION (Php75,000 / 6,000 Members) Php1,488
8. COMMAND & CONQUER ROYALTY FEE (Php2,500 x 0.03%)
9. SWORD FRATERNITY ROYALTY FEE (Php2,500 x 0.03%) Php2,104

SUB - TOTAL Php396
Php2,500
TOTAL
(Php616 + Php1,488 = Php2,104)
ADD: PROJECTED TOTAL NET INCOME (Php2,500 x 0.158%)

TOTAL PRODUCT PACKAGE COST

3

3rd STAGE
OF ACCELERATED
LADDERIZED PROGRAM

ONE (1) YEAR
PRODUCT PACKAGE
SHOWCASE SUBSCRIPTION
NET INCOME COMPUTATION

ONE (1) YEAR PRODUCT PACKAGE SUBSCRIPTION SHOWCASE 5

1. 6 - Bottles of SWAT Trace Mineral Drops (30ml) (Php1,000 / Bottle)
(Php6,000)

2. FREE 1 - Box of MACHO BREW Coffee (Php375)
3. FREE 4 - Booklets of Raffle Tickets (Php6,000)
4. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) (Php175)
5. FREE 1 - DVD Copy of Police / Military Related Documentary (Php200)

3 4

12

Php6,000 FREE FREE FREE FREE

6 – BOTTLES 1 – Box of Macho 4 – Booklets 1- DVD Copy of Police / 1 – Bottle
OF SWAT TRACE Brew Coffee of Raffle Tickets Military Related of GAS S Fuel
MINERAL DROPS 10 – Raffle Tickets / Documentary Enhancer (5ml)
(7- in -1 Coffee Mix)
(30ml) Booklet
Php150 / Raffle Ticket

Php3,477

ONE (1) YEAR PRODUCT PACKAGE SHOWCASE SUBSCRIPTION
NET INCOME COMPUTATION

3rd STAGE OF ACCELERATED LADDERIZED PROGRAM - Php6,000

PRODUCTS INCLUSIONS COST BREAKDOWN AMOUNT

1. 6 – Bottles of SWAT Trace Mineral Drops (Php100 / Bottle) Php600

2. 1 – Box of Macho Brew Coffee 105

3. 4 – Booklets of Raffle Tickets (Php77 / Booklet) 308
4. 1 – DVD Copy of Police / Military Related Documentary 50

5. 1 – Bottle of Gas S Fuel Enhancer 80
6. 1 – Piece of Adventure Plastic Package Bag With Handle & Paper Sticker Label 45

SUB - TOTAL Php1,188

ADDITIONAL PACKAGE COST

1. EXPANDED VALUE ADDED TAX (Php6,000 x 12%) Php720

2. ADMIN / OPERATING EXPENSES (Php6,000 x 15%) 300

3. RAFFLE PRIZES COST ALLOCATION (Php75,000 / 6,000 Members) 15

4. COMMAND & CONQUER ROYALTY FEE (Php6,000 x 5%) 300

SUB - TOTAL Php1,335

ADD: PROJECTED TOTAL NET INCOME (Php6,000 x 24%) Php3,477

TOTAL PRODUCT PACKAGE COST Php6,000

COMPREHENSIVE MARKETING PLAN MANUAL (Optional - Php4,738)
(3rd Stage of Accelerated Ladderized Program)

4

4th STAGE
OF ACCELERATED
LADDERIZED PROGRAM

UNLIMITED Php72K
PRODUCT PACKAGE SHOWCASE

ENTRY
NET INCOME COMPUTATION

UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE 4

1. 5 - Bottles of L - Arginine (Php1,500 / Bottle) (Php7,500) 4 – Booklets FREE
2. FREE 1 - Copy of L - Arginine Leaflet (Php30) of Raffle 6
3. FREE 1 - DVD Copy of L - Arginine (Php200) Tickets
4. FREE 4 - Booklets of Raffle Tickets 10 – Raffle
Tickets /
(Can be sold for Php6,000) Booklet
5. FREE 1 - DVD Copy of Police / Military Related Php150 /
Raffle
Documentary (Php200) Ticket
6. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) (Php175)
5
12

Php7,500 FREE 3 FREE FREE

5 – BOTTLES 1 – Copy L- Arginine 1 - DVD Copy of Police / 1– Bottle
OF L - ARGININE of Military Related of GAS S Fuel
(30 Capsules) (250mg) DVD Documentary Enhancer (5ml)
L - Arginine Leaflet
FREE

1 – DVD Copy
of L - Arginine

Php2,918

UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE ENTRY
NET INCOME COMPUTATION

4th STAGE OF ACCELERATED LADDERIZED PROGRAM - Php7,000

PRODUCTS INCLUSIONS COST BREAKDOWN AMOUNT

1. 5 – Bottles of L – Arginine (Php250 / Bottle) Php1,250

2. 1 – Copy of L – Arginine Leaflet 15

3. 1 – DVD Copy of L- Arginine 50

4. 4 – Booklets of Raffle Tickets (Php77 / Booklet) 308

5. 1 – DVD Copy of Police / Military Related Documentary 50

6. 1 – Bottle of Gas S Fuel Enhancer 80

7. 1 – Piece of Adventure Plastic Package Bag With Handle & Paper Sticker Label 45

SUB - TOTAL Php1,798

ADDITIONAL PACKAGE COST

1. EXPANDED VALUE ADDED TAX (Php7,000 x 12%) Php840

2. ADMIN / OPERATING EXPENSES (Php7,000 x 15%) 1,050

3. FASTRACK SPONSORSHIP REWARD 11
(Kitchen Showcase - Php150,000) (10 – Sets of Pabunot - P80,000)
(Php230,000 / 20,736 Leader Members)

4. CUMULATIVE EXECUTIVE POINTS 18
(Personal Purchase Entry - 4th Stage - 2 Points) (2 – Points x Php9)

4th STAGE OF ACCELERATED LADDERIZED PROGRAM - Php7,000 AMOUNT
15
5. RAFFLE PRIZES COST ALLOCATION
(Php75,000 / 6,000 Members) 350
Php2,284
6. COMMAND & CONQUER ROYALTY FEE Php2,918
(Php7,000 x 5%) Php7,000

SUB - TOTAL

ADD: PROJECTED TOTAL NET INCOME
(Php7,000 x 13%)

TOTAL PRODUCT PACKAGE COST

COMPREHENSIVE MARKETING PLAN MANUAL
(4th Stage of Accelerated Ladderized Program )

(Optional - Php5,197)

UNLIMITED Php72K
PRODUCT PACKAGE SHOWCASE

MAINTENANCE
NET INCOME COMPUTATION

UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE 4

1. 5 - Bottles of L - Arginine (Php1,500 / Bottle) (Php7,500) 4 – Booklets FREE
2. FREE 1 - Copy of L - Arginine Leaflet (Php30) of Raffle 6
3. FREE 1 - DVD Copy of L - Arginine (Php200) Tickets
4. FREE 4 - Booklets of RaffleTickets 10 – Raffle
Tickets /
(Can be sold for Php6,000) Booklet
5. FREE 1 - DVD Copy of Police / Military Related Php150 /
Raffle
Documentary (Php200) Ticket
6. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) (Php175)
5
12

Php7,500 FREE 3 FREE FREE

5 – BOTTLES 1 – Copy L- Arginine 1 - DVD Copy of Police / 1 – Bottle
OF L - ARGININE of Military Related of GAS S Fuel
(30 Capsules) (250mg) DVD Documentary Enhancer (5ml)
L - Arginine Leaflet
FREE

1 – DVD Copy
of L - Arginine

Php2,262

UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE MAINTENANCE
NET INCOME COMPUTATION

4th STAGE OF ACCELERATED LADDERIZED PROGRAM - Php7,000

PRODUCTS INCLUSIONS COST BREAKDOWN AMOUNT

1. 5 – Bottles of L – Arginine (Php250 / Bottle) Php1,250

2. 1 – Copy of L – Arginine Leaflet 10

3. 1 – DVD Copy of L- Arginine 50

4. 4 – Booklets of Raffle Tickets (Php77 / Booklet) 308

5. 1 – DVD Copy of Police / Military Related Documentary 50

6. 1 – Bottle of Gas S Fuel Enhancer 80

7. 1 – Piece of Adventure Plastic Package Bag With Handle & Paper Sticker Label 45

SUB - TOTAL Php1,993

ADDITIONAL PACKAGE COST

1. CHRISTMAS BONUS (2nd Generation Level Only) Php100

2. PAIRING BONUS (2nd Generation Level Only) 300

3. CUMULATIVE EXECUTIVE POINTS 90
(2 – Points Per 1st , 2nd, 3rd, 4th & 5th Generation Level = 10 Points x Php9)

4. EXPANDED VALUE ADDED TAX (Php7,000 x 12%) 840

5. ADMIN / OPERATING EXPENSES (Php7,000 x 15%) 1,050

4th STAGE OF ACCELERATED LADDERIZED PROGRAM - Php7,000 AMOUNT
15
6. RAFFLE PRIZES COST ALLOCATION
(Php75,000 / 6,000 Members) 350
Php2,745
7. COMMAND & CONQUER ROYALTY FEE Php2,262
(Php7,000 x 5%) Php7,000

SUB - TOTAL

ADD: PROJECTED TOTAL NET INCOME
(Php7,000 x 32%)

TOTAL PRODUCT PACKAGE COST

5

5th STAGE
OF ACCELERATED
LADDERIZED PROGRAM

UNLIMITED Php720K
PRODUCT PACKAGE SHOWCASE

ENTRY
NET INCOME COMPUTATION

6 7 89

UNLIMITED Php720K PRODUCT PACKAGE SHOWCASE FREE FREE FREE FREE

1. 20 - Bottles of SWAT Trace Mineral Drops (Php1,000 / Bottle) (Php20,000) 3 - Boxes of Red 1 - Copy of Red 1 - DVD Copy 20 – Booklets
2. FREE 20 - Copies of SWAT Leaflets (Tagalog Version) (Php30 / Leaflet) (Php600) Alert Alert of Police / Military of Raffle Tickets
3. FREE 20 - Copies of SWAT Leaflets (English Version) (Php30 / Leaflet) (Php600) Php1,500 / Booklet
4. FREE 1 - DVD Copy of SWAT Product Presentation (Php50) Cappuccino Coffee Coffee Booklet Related 10 – Raffle Tickets /
5. FREE 1 - DVD Copy of SWAT Movie (Php200) Documentary
6. FREE 3 - Boxes of Red Alert Cappuccino Coffee (Php375 / Box) (Php1,125) 3 5 Booklet
7. FREE 1 - Copy of Red Alert Coffee Booklet (Php100) Php150 / Raffle Ticket
8. FREE 1 - DVD Copy of Police / Military Related Documentary (Php200)
9. FREE 20 - Booklets of Raffle Tickets (Php30,000)

(Can be sold for Php1,500 / Booklet)
10. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) (Php175)
11. FREE 1 - Bottle of L - Arginine (Php1,500)

12

FREE

Php20,000 FREE FREE 1 – DVD Copy 10 11
of SWAT Movie FREE
20 20 – Copies of SWAT 20 – Copies of SWAT FREE
Bottles of SWAT Leaflets Leaflets 4
Trace Mineral Drops (30ml) 1 – Bottle of L - Arginine
(Tagalog Version) (English Version) SWAT (30 Capsules) (250mg)
DVD
Product Presentation

FREE

1 – DVD Copy 1 – Bottle of GAS S Fuel
of SWAT Product Enhancer (5ml)

Presentation

Php1,090

UNLIMITED Php720K PRODUCT PACKAGE SHOWCASE ENTRY
NET INCOME COMPUTATION

5th STAGE OF ACCELERATED LADDERIZED PROGRAM - Php20,000

PRODUCTS INCLUSIONS COST BREAKDOWN AMOUNT

1. 20 – Bottles of SWAT Mineral Drops (Php100 / Bottle) Php2,000
2. 20 – Copies of SWAT Leaflet (English) (Php10 / Copy) 200
3. 20 – Copies of SWAT Leaflet (Tagalog) (Php10 / Copy) 200
4. 1 – DVD Copy of SWAT Product Presentation 50
5. 1 – DVD Copy of SWAT Movie 30
6. 3 – Boxes of Red Alert of Cappuccino Coffee (Php105 / Box) 315
7. 1 – Copy of Red Alert of Coffee Booklet 50
8. 1 – DVD Copy of Police / Military Related Documentary 50
9. 20 – Booklets of Raffle Tickets (Php77 / Booklet) 1,540
10. 1 – Bottle of Gas S Fuel Enhancer 80
11. 1 – Bottle of L – Arginine 250
12. 1 – Piece of Adventure Plastic Package Bag With Handle & Paper Sticker
500
Label
SUB - TOTAL Php5,245

ADDITIONAL PACKAGE COST Php5,248
1. COMPREHENSIVE MARKETING PLAN MANUAL 2,400
2. EXPANDED VALUE ADDED TAX (Php20,000 x 12%)