5. DEPOT PROGRAM - CHAPTER - 5 - BUSINESS PROPOSAL

AS PREVIOUSLY
PRESENTED

ACCORDINGLY
BASED ON THE SPECIFIC

MONTH SCHEDULE.

NO. 8

GUARANTEED
COFFEE KIOSK
FRANCHISE BUSINESS

6th STAGE OF ACCELERATED LADDERIZED PROGRAM

BATTALION
RED ALERT
COFFEE KIOSK
DESCRIPTION



7th STAGE OF ACCELERATED LADDERIZED PROGRAM

BRIGADE
RED ALERT
COFFEE KIOSK
DESCRIPTION



8th STAGE OF ACCELERATED LADDERIZED PROGRAM

DIVISION
RED ALERT
COFFEE KIOSK
DESCRIPTION



NO. 9

GUARANTEED
SOFTWARE SOLUTIONS

PROVIDER

IN ORDER
TO ENSURE A FAST AND

RELIABLE PAYMENT
COMMISSION SYSTEMS

AND OTHER
IMPORTANT
RELATED INFORMATION
TECHNOLOGY & SYSTEMS
PROGRAMMING REQUIREMENTS
OF OUR COOPERATATIVE,

WE HIRE THE
EFFICIENT & EXCELLENT
SERVICES OF MULTISOFT

CORPORATION
MARKET POWER PRO

WITH THE BEST
GLOBAL TRACK RECORD

AS A PRESTIGIOUS
SOFTWARE

SOLUTIONS PROVIDER
FOR MORE THAN 30 YEARS.

NOTE:

PLEASE REFER
TO OUR

WEBSITE PORTAL AND
BROWSE THE SUB – MENU

TITLED
“MARKET POWER PRO”.

NO. 10

GUARANTEED
RETURN

ON INVESTMENT
WITHIN 28 – MONTHS

PERIOD

WITH
22,620
ENCODED
STRONG LEADERS

UNDER
YOUR ORGANIZATIONAL
NETWORK STRUCTURE,

WE GUARANTEE
YOUR

RETURN ON INVESTMENT
WITHIN 28 - MONTHS

AS SHOWN
ON THE

SUCCEEDING SLIDES.

16th MONTH

RECAPITULATION
OF UNLIMITED MONTHLY UNILEVEL
INCOME ON THE 13th UP TO 16thMONTH

PROJECTED START - UP INCOME OF A DEPOT ON THE 16th MONTH

(PROJECTED START - UP INCOME ON THE 4th, 5th & 6th MONTH IS INCLUDED)

MONTH NUMBER OF UNILEVEL UNLIMITED COMMISSION PROJECTED
LEADERS REBATES MONTHLY UNILEVEL CONVERSION / DEDUCTION INCOME
ORGANIZED (Product Package Showcase Entries to 2nd, 3rd,
INCOME - Php20.00
13th 12 Php165 4th, 5th & 6th Stages)
Php1,980 (Company
(1st Level) YOUR Php,1980 START – UP BONUS INCOME Subsidized)
(Php165 x 12) IS AUTOMATICALLY CONVERTED TO MAKE YOUR
13th 144 100 Php2,000 ENTRY TO THE 2nd STAGE OF Php8,400
14,400 ACCELERATED LADDERIZED PROGRAM.
(2nd Level) YOUR Php6,000 PRODUCT PACKAGE SHOWCASE - 16.00
(Php100 x 144) ENTRY TO THE 3rd STAGE OF ACCELERATED
13th 12 582 LADDERIZED PROGRAM IS AUTOMATICALLY (Company
Php6,984 DEDUCTED FROM YOUR Php14,400 UNLIMITED Subsidized)
(1st Level) MONTHLY UNILEVEL INCOME.
(Php582 x 12) 49,120
14th 1,728 40 YOUR Php7,000 PRODUCT PACKAGE SHOWCASE
YOUR DIRECT REFERRAL ENTRY TO THE 4th STAGE OF ACCELERATED -0-
(3rd Level) BONUS ON 3rd STAGE LADDERIZED PROGRAM IS AUTOMATICALLY
DEDUCTED FROM YOUR Php6,984 DIRECT REFERRAL 132,360
15th 4,116 10 ENTRIES OF YOUR 12 - BONUS.
PRIVATE SECURITY AGENCY Php189,864
(4th Level) YOUR Php20,000 PRODUCT PACKAGE SHOWCASE
OPERATORS ENTRY TO THE 5th STAGE OF ACCELERATED
16th 20,736 10
Php596 69,120 LADDERIZED PROGRAM IS AUTOMATICALLY DEDUCTED
TOTAL (4th Level)
(Php40 x 1,728) FROM YOUR Php69,120 UNLIMITED MONTHLY UNILEVEL
22,620 INCOME.
41,160
NOTE:
(Php10 x 4,116) THE Php41,160 UNILEVEL INCOME IS ALREADY
INCLUDED AT Php207,360 BECAUSE 4,166 IS
(Excluded from the THE INITIAL GROUP OF 20,736 LEADER MEMBERS.
total computation)
YOUR Php75,000 ENTRY TO THE 6th STAGE OF
207,360 ACCELERATED LADDERIZED PROGRAM IS AUTOMATICALLY
DEDUCTED FROM YOUR Php207,360 UNLIMITED MONTHLY
(Php10 x 20,736) UNILEVEL INCOME.
Php299,844
Php109,980

20th MONTH

RECAPITULATION
OF UNLIMITED MONTHLY UNILEVEL
INCOME ON THE 17th UP TO 20thMONTH

660,000RECAPITULATION OF 4 - MONTHS UNLIMITED MONTHLY UNILEVEL INCOME
UNLIMITED COMMISSION DEDUCTIONS PROJECTED
MONTH MONTHLY UNILEVEL FOR LEVEL – UP & MONTHLY MAINTENANCE TOTAL INCOME

INCOME

17th Php364,860 Php87,000 Php277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st, 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

18th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

19th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

20th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

TOTAL Php1,459,440 Php348,000 Php1,111,440

24th MONTH

RECAPITULATION
OF UNLIMITED MONTHLY UNILEVEL
INCOME ON THE 21st UP TO 24th MONTH

660,000RECAPITULATION OF 4 - MONTHS UNLIMITED MONTHLY UNILEVEL INCOME
MONTH UNLIMITED COMMISSION DEDUCTIONS PROJECTED
MONTHLY UNILEVEL FOR LEVEL – UP & MONTHLY MAINTENANCE TOTAL INCOME

INCOME

21st Php364,860 Php87,000 Php277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st, 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

22nd 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

23rd 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

24th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

TOTAL Php1,459,440 Php348,000 Php1,111,440

28th MONTH

RECAPITULATION
OF UNLIMITED MONTHLY UNILEVEL
INCOME ON THE 25th UP TO 28th MONTH

660,000RECAPITULATION OF 4 - MONTHS UNLIMITED MONTHLY UNILEVEL INCOME
UNLIMITED COMMISSION DEDUCTIONS PROJECTED
MONTH MONTHLY UNILEVEL FOR LEVEL – UP & MONTHLY MAINTENANCE TOTAL INCOME

INCOME

25th Php364,860 Php87,000 Php277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st, 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

26th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

27th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

28th 364,860 Php87,000 277,860

IS AUTOMATICALLY DEDUCTED FROM YOUR Php364,860
UNLIMITED MONTHLY UNILEVEL INCOME AS YOUR
MONTHLY PRODUCT PACKAGE SHOWCASE MAINTENANCE
TO THE 1st , 2nd , 4th, 5th, & 6th STAGE OF ACCELERATED
LADDERIZED PROGRAM.

TOTAL Php1,459,440 Php348,000 Php1,111,440

PARTIAL
PAY – OUT
COMPUTATION SUMMARY
(16th up to 28th Month)

PARTIAL PAY – OUT COMPUTATION

16th up to 28th MONTH

PAY – OUT NO. PAY – OUT MONTH TOTAL
16th Month Php189,864
1. 1st PAY – OUT 17th Month
2. 2nd PAY – OUT 18th Month 277,860
3. 3rd PAY – OUT 19th Month 277,860
4. 4th PAY – OUT 20th Month 277,860
5. 5th PAY – OUT 21st Month 277,860
6. 6th PAY – OUT 22nd Month 277,860
7. 7th PAY – OUT 277,860

PARTIAL PAY – OUT COMPUTATION

PAY – OUT NO. PAY – OUT MONTH TOTAL
23rd Month 277,860
8. 8th PAY – OUT 24th Month 277,860
9. 9th PAY – OUT 25th Month 277,860
10. 10th PAY – OUT 26th Month 277,860
11. 11th PAY – OUT 27th Month 277,860
12. 13th PAY – OUT 277,860
13. 14th PAY – OUT 28th Month
THIRTEEN Php3,524,184
SUB - TOTAL (13) MONTHS

NOTE NO. 1

COMPUTATIONS FOR
OTHER INCENTIVES FROM

2nd, 3rd, 4th & 5th
STAGES IS NOT YET
INCLUDED IN THIS

PRESENTATION.

NOTE NO. 2
PLEASE REFER
TO OUR WEBSITE PORTAL
AND BROWSE FOR THE
SUB – MENU TITLED
“OTHER INCENTIVES FROM THE
CONTINUOUS MONTHLY
PRODUCT PACKAGE SHOWCASE
MAINTENANCE VIDEO”.

NOTE NO. 3

COMPUTATIONS
FOR FUTURE INCOME &

INCENTIVES FROM
6th, 7th & 8th STAGES
IS NOT YET INCLUDED IN THIS

PRESENTATION.

NOTE NO. 4
PLEASE REFER
TO OUR WEBSITE PORTAL
AND BROWSE FOR THE
SUB – MENU TITLED
“OTHER INCENTIVES FROM THE
CONTINUOUS MONTHLY
PRODUCT PACKAGE SHOWCASE
MAINTENANCE VIDEO”.

RECAPITULATION OF
PARTIAL TOTAL

RETURN ON INVESTMENT
(ROI)

WITHIN THE
28 – MONTHS OPERATING

PERIOD

A

BASED ON
PARTIAL CASH PAY – OUT

COMPUTATIONS

AS SHOWN
ON THE

SUCCEEDING 2 - SLIDES.

PARTIAL
PAY – OUT
COMPUTATION SUMMARY
(16th up to 28th Month)

Php3,524,184
SUB - TOTAL

B

BASED ON
PRODUCT PACKAGE
SHOWCASE ENTRY

COMPUTATIONS

AS SHOWN
ON THE

SUCCEEDING 2 - SLIDES.

VALUE

FOR

MONEY SUMMARY

(Product Package Showcase Entry)
(1st up to 6th Stage of Accelerated
Ladderized Program)

Php368,165
SUB - TOTAL

C

BASED ON
MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE
COMPUTATIONS

AS SHOWN
ON THE

SUCCEEDING 2 - SLIDES.

VALUE FOR MONEY SUMMARY
MONTHLY PRODUCT PACKAGE

SHOWCASE MAINTENANCE

(17th up to 28th Month)

Php2,349,060
SUB - TOTAL