5. DEPOT PROGRAM - CHAPTER - 5 - BUSINESS PROPOSAL

D

BASED ON
ADVANCED EXCITING
EXECUTIVE INCENTIVES
WITHIN ONE (1) YEAR

Php1,691,219
SUB - TOTAL

TOTAL RETURN

ON INVESTMENT

(ROI)
OVER – ALL SUMMARY
(28 – Months Operating Period)

AS SHOWN
ON THE

SUCCEEDING 2 - SLIDES.

RETURN ON INVESTMENT (ROI) OVER – ALL SUMMARY

(28 – Months Operating Period)

COMPUTATION DESCRIPTIONS SUMMARY PARTIAL TOTAL

A. PARTIAL CASH PAY –OUT COMPUTATION Php3,524,184
SUMMARY 368,165
2,349,060
B. PRODUCT PACKAGE SHOWCASE ENTRY
COMPUTATION SUMMARY 1,691,219

C. MONTHLY PRODUCT PACKAGE SHOWCASE Php7,932,628
MAINTENANCE COMPUTATION SUMMARY

D. GUARANTEED ADVANCED EXCITING
EXECUTIVE INCENTIVES WITHIN
ONE (1) YEAR
(Based on the “Early Bird Welcome Aboard”
Promo)

PARTIAL TOTAL

NO. 11

GUARANTEED
ADDITIONAL
UNLIMITED

MONTHLY UNILEVEL
INCOME

AFTER YOUR
28thMONTH

RETURN OF INVESTMENT…
ASIDE FROM THE MONTHLY

CONTINUATON OF YOUR
Php277,860

UNLIMITED MONTHLY
UNILEVEL INCOME

YOUR FUTURE
ADDITIONAL UNLIMITED

MONTHLY UNILEVEL
INCOME WILL BE ADDED

AS SHOWN ON THE
SUCCEEDING

THREE (3) MONTHS.

29 t h
MONTH

5th
STAGE

13th
SCHEDULE
FOR THE
RELEASE OF REGULAR
MONTHLY PAY - OUT

2nd GENERATION LEVEL

Php720,000
IS YOUR INCOME DERIVED FROM THE

Php20,000
MONTHLY PRODUCT PACKAGE

SHOWCASE MAINTENANCE

UNLIMITED Php720K PRODUCT PACKAGE SHOWCASE 6 789

1. 20 - Bottles of SWAT Trace Mineral Drops (Php1,000 / Bottle) (Php20,000) FREE FREE FREE FREE
2. FREE 20 - Copies of SWAT Leaflets (Tagalog Version) (Php30 / Leaflet) (Php600)
3. FREE 20 - Copies of SWAT Leaflets (English Version) (Php30 / Leaflet) (Php600) 3 - Boxes of Red 1 - Copy of Red 1 - DVD Copy 20 – Booklets
4. FREE 1 - DVD Copy of SWAT Product Presentation (Php50) Alert Alert of Police / Military of Raffle Tickets
5. FREE 1 - DVD Copy of SWAT Movie (Php30) Php1,500 / Booklet
6. FREE 3 - Boxes of Red Alert Cappuccino Coffee (Php375 / Box) (Php1,125) Cappuccino Coffee Coffee Booklet Related 10 – Raffle Tickets /
7. FREE 1 - Copy of Red Alert Coffee Booklet (Php100) Documentary
8. FREE 1 - DVD Copy of Police / Military Related Documentary (Php200) 35 Booklet
9. FREE 20 - Booklets of Raffle Tickets (Php30,000) 10 Php150 / RaffleTicket
FREE
(Can be sold for Php1,500 / Booklet) 11

10. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) ( Php175)
11. FREE 1 - Bottle of L - Arginine (Php1,500)

12

1 – DVD Copy of FREE
SWAT Movie

Php20,000 4 FREE

FREE FREE SWAT 1 – Bottle of GAS S Fuel 1 – Bottle of L - Arginine
DVD Enhancer (5ml) (30 Capsules) (250mg)
Product Presentation

FREE

20 20 – Copies of SWAT 20 – Copies of SWAT 1 – DVD Copy (NOTE: THE ACTUAL VALUE FOR MONEY OF YOUR
Bottles of SWAT Leaflets Leaflets of SWAT Product PRODUCT
Trace Mineral Drops (30ml) Php20,000 UNLIMITED Php720K
(Tagalog Version) (English Version) Presentation IS WORTH
PACKAGE SHOWCASE MAINTENANCE

Php54,550).

(NOTE: IN ORDER FOR YOU TO CONTINUOUSLY EARN THE UNLIMITED Php720,000 MONTHLY INCOME (Php5,000 x 144 - 2nd GENERATION LEVEL DIRECT / INDIRECT
DOWNLINE LEADER MEMBERS = Php720,000) FROM THE 5th STAGE OF ACCELERATED LADDERIZED PROGRAM, THE Php20,000 WORTH OF MONTHLY PRODUCT
PACKAGE SHOWCASE MAINTENANCE FOR YOUR UNLIMITED Php720K PRODUCT PACKAGE SHOWCASE WILL ALWAYS BE DEDUCTED FROM YOUR UNLIMITED
Php69,120 MONTHLY UNILEVEL INCOME) (2nd GENERATION LEVEL) (Php40 x 1,728 DIRECT / INDIRECT DOWNLINE LEADER MEMBERS = Php69,120)

OF YOUR
144

2nd GENERATION LEVEL
DIRECT / INDIRECT
DOWNLINE LEADERS

AS SHOWN
ON THE

SUCCEEDING 1 - SLIDE.

PROJECTED
UNLIMITED MONTHLY UNILEVEL INCOME

BASED ON THE MONTHLY UNLIMITED Php720K PRODUCT
PACKAGE SHOWCASE MAINTENANCE - Php20,000

GENERATION NO. MULTIP- MONTHLY EQUAL TOTAL
LEVEL OF LICATION UNILEVEL SYMBOL
LEADERS SYMBOL INCOME Php720,000
2nd
GENERATION 144 x Php5,000 =

LEVEL

PAY – OUT RELEASE SCHEDULE – EVERY 15th OF THE MONTH

30 t h
MONTH

2nd
STAGE

14th
SCHEDULE
FOR THE
RELEASE OF REGULAR
MONTHLY PAY - OUT

5th GENERATION LEVEL

Php1,244,160
IS YOUR INCOME DERIVED

FROM THE
Php2,500

MONTHLY PRODUCT PACKAGE
SHOWCASE MAINTENANCE

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)

OF YOUR
248,832

5th GENERATION LEVEL
DIRECT / INDIRECT
DOWNLINE LEADERS

AS SHOWN
ON THE

SUCCEEDING 2 - SLIDES.

PROJECTED
UNLIMITED MONTHLY UNILEVEL INCOME

BASED ON THE MONTHLY PRODUCT PACKAGE SHOWCASE
6th LEVEL INCOME MAINTENANCE - Php2,500

GENERATION NO. MULTIP- MONTHLY EQUAL TOTAL
LEVEL OF LICATION UNILEVEL SYMBOL
LEADERS SYMBOL INCOME Php1,244,160
5th
GENERATION 248,832 x Php5.00 =

LEVEL (20,736 x
12)

PAY – OUT RELEASE SCHEDULE – EVERY 15th OF THE MONTH

DEPOT PERFECT NETWORK STRUCTURE NO. 7

(With 271,452 Direct / Indirect Downline Leader Members)
12 - 1st, 144 - 2nd, 1,728 - 3rd, 20,736 & 248,832 - 5th GENERATION LEVEL

GENERATION COMPOSITION OF ORGANIZATIONAL NETWORK STRUCTURE

LEVEL

1st 1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th
Level
AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY AGENCY
2nd
Level OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR OPERATOR

3rd 12 12 12 12 12 12 12 12 12 12 12 12
Level
SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY
4th
Level PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL

5th 144 144 144 144 144 144 144 144 144 144 144 144
Level
SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY

PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL

1,728 1,728 1,728 1,728 1,728 1,728 1,728 1,728 1,728 1,728 1,728 1,728

SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY SECURITY

PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL PERSONNEL

20,736 20,736 20,736 20,736 20,736 20,736 20,736 20,736 20,736 20,736 20,736 20,736

SARI – SARI – SARI – SARI – SARI – SARI – SARI – SARI – SARI – SARI – SARI – SARI –
SARI SARI SARI SARI SARI SARI SARI SARI SARI SARI SARI SARI
STORE STORE STORE STORE STORE STORE STORE STORE STORE STORE STORE STORE
OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS OWNERS

TOTAL 22,621 22,621 22,621 22,621 22,621 22,621 22,621 22,621 22,621 22,621 22,621 22,621

Downline Downline Downline Downline Downline Downline Downline Downline Downline Downline Downline Downline
Members Members Members Members Members Members Members Members Members Members Members Members

31st
MONTH

2nd
STAGE

15th
SCHEDULE
FOR THE
RELEASE OF REGULAR
MONTHLY PAY - OUT

6th GENERATION LEVEL

Php14,929,920
IS YOUR INCOME DERIVED

FROM THE
Php2,500

MONTHLY PRODUCT PACKAGE
SHOWCASE MAINTENANCE

OF YOUR
2,985,984
6th GENERATION LEVEL
DIRECT / INDIRECT
DOWNLINE LEADERS

AS SHOWN
ON THE

SUCCEEDING 1 - SLIDE.

PROJECTED
UNLIMITED MONTHLY UNILEVEL INCOME

BASED ON THE MONTHLY PRODUCT PACKAGE SHOWCASE
6th LEVEL INCOME MAINTENANCE - Php2,500

GENERATION NO. MULTIP- MONTHLY EQUAL TOTAL
LEVEL OF LICATION UNILEVEL SYMBOL
LEADERS SYMBOL INCOME Php14,929,920
6th =
GENERATION 2,985,984 x Php5.00

LEVEL (248,832 x 12)

PAY – OUT RELEASE SCHEDULE – EVERY 15th OF THE MONTH

ADDITIONAL PAY – OUT
COMPUTATION SUMMARY

(29th up to 31st Month)

PAY – OUT NO. PAY – OUT MONTH TOTAL
29th Month Php720,000
14. 14th PAY – OUT 30th Month
15. 15th PAY – OUT 31st Month 1,244,160
16. 16th PAY – OUT 14,929,920

TOTAL Php16,894,080

NOTE NO. 1:

THE
Php16,894,080

PAY – OUT INCOME
FOR THE 29th, 30th & 31st MONTH

WILL
COVER – UP IN OFFSETTING THE

REMAINING BALANCE
OF THE DEPOT PROGRAM

FOR A
TOTAL AMOUNT
OF SEVENTEEN MILLION
FOUR HUNDRED NINETY

THOUSAND

(Php17,490,000)
PESOS.

NOTE NO. 2:

THE REMAINING
BALANCE OF
Php595,920

WILL BE PAID THROUGH
COMMISSION DEDUCTION
ON THE NEXT COMMISSION

PAY – OUT PERIOD.

ADVISORY:

ON THE
32nd MONTH ONWARDS,
YOU HAVE ALL THE CHANCES
& SPECIAL PRIVILEGES TO
CONSISTENTLY BE BENIFITED

AS SHOWN
ON THE SUCCEEDING

64 - SLIDES.

59
WAYS

OF
GENERATING UNLIMITED

PROSPERITY

BASED
ON THE
EIGHT (8) STAGES

OF
ACCELERATED LADDERIZED

PROGRAM

1st STAGE OF ACCELERATED
LADDERIZED PROGRAM

1

RETAIL PROFIT
(25% up to 40%)

2

RAFFLE
TICKET SALES INCOME

Php9,000

3

START – UP
KIT BONUS INCOME

Php1,980

4

PATRONAGE REWARDS

(5% - 1st up to 4th Generation Level)
(Based on Php1,000 Minimum Repeat

Purchase of Loose Products)

5

FASTRACK
SPONSORING REWARDS

Php2,875

(1st Generation Level Completion
Within 1 - Month)

6

BUY – 1 / TAKE – 1

(Selected Products Only)

7

UNLIMITED MONTHLY
RESIDUAL INCOME
Php3,000

(Based on Php1,500 Monthly Product
Package Showcase Maintenance)

2nd STAGE OF ACCELERATED
LADDERIZED PROGRAM

8

UNLIMITED
MONTHLY RESIDUAL INCOME

Php1,260

(Based on Php2,500 Monthly Product
Package Showcase Maintenance)

9

UNLIMITED
MONTHLY RESIDUAL INCOME

Php14,000

(Based on Php2,500 Monthly Product
Package Showcase Maintenance)

1100

UNLIMITED
MONTHLY RESIDUAL INCOME

Php69,120

(Based on Php2,500 Monthly
Product Package Showcase Maintenance)