5. DEPOT PROGRAM - CHAPTER - 5 - BUSINESS PROPOSAL

55

RAFFLE
TICKET SALES INCOME

Php150,000

(7th Level – Up)

56

PATRONAGE REWARDS

(7th Level – Up)

(4% - 19th up to 20th Generation Level)
(Based on Php1,000 Minimum

Repeat Purchase of Loose Products)

57

3 – STAR
GENERAL QUARTERLY
ACHIEVEMENT BONUS

Php172,800

58

PAIRING BONUS INCOME

Php864,000

(4th Level – Up)

(Based on the Php240,000 Monthly
Pangkabuhayan Stocks of

Product Package Showcase Replenishments)

59

PENSION BENEFITS

Php216,000
(3rd Level – Up)

(Based on Php240,000 Monthly Pangkabuhayan
Stocks of Product Package Showcase
Replenishments)

NO. 12

GUARANTEED
FINANCIAL CAPABILITY

JUSTIFICATION

JUSTIFICATION
OF OUR

Cooperatives
FINANCIAL CAPABILITY

OF RELEASING

MILLION PAY - OUTS and THE
granting

of SEVERAL incentives
AND REWARDS ALSO WORTH BY

THE MILLIONS
BASED ON THE FOLLOWING:

Php1,500
MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE
MAINTENANCE

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)

Php2,500
MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE
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)

Php7,000
MONTHLY
PRODUCT PACKAGE SHOWCASE
MAINTENANCE

UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE 4 5 6
FREE
1. 5 - Bottles of L - Arginine (Php1,500 / Bottle) (Php7,500) FREE
2. FREE 1 - Copy of L - Arginine Leaflet (Php30)
3. FREE 1 - DVD Copy of L - Arginine (Php200)
4. FREE 4 - Booklets of Raffle Tickets

(Can be sold for Php6,000)
5. FREE 1 - DVD Copy of Police / Military Related

Documentary (Php200)
6. FREE 1 - Bottle of GAS S Fuel Enhancer (5ml) (Php175)

12 4 – Booklets of Raffle
Tickets
FREE
10 – Raffle Tickets /
Booklet

Php150 / Raffle Ticket

3

Php7,500 L- Arginine 1 - DVD Copy of Police / 1 – Bottle
Military Related of GAS S Fuel
5 – BOTTLES DVD Documentary Enhancer (5ml)
OF L - ARGININE
(30 Capsules) (250mg) FREE FREE (NOTE: THE ACTUAL TOTAL VALUE FOR MONEY OF
1 – DVD Copy YOUR Php7,000 MONTHLY UNLIMITED Php72K
1 – Copy of of L - Arginine PRODUCT PACKAGE SHOWCASE MAINTENANCE
L - Arginine Leaflet IS WORTH Php14,105).

(NOTE: IN ORDER FOR YOU TO CONTINUOUSLY EARN THE UNLIMITED Php72,,000 MONTHLY INCOME (Php500 x 144 - 2nd GENERATION LEVEL DIRECT / INDIRECT
DOWNLINE LEADER MEMBERS = Php72,000) FROM THE 6th STAGE OF ACCELERATED LADDERIZED PROGRAM, THE Php7,000 WORTH OF MONTHLY
PRODUCT PACKAGE SHOWCASE MAINTENANCE FOR YOUR UNLIMITED Php72K PRODUCT PACKAGE SHOWCASE WILL ALWAYS BE DEDUCTED FROM YOUR
UNLIMITED Php14,400 MONTHLY UNILEVEL INCOME) ( 2nd GENERATION LEVEL) (Php100 x 144 DIRECT / INDIRECT DOWNLINE LEADER MEMBERS =
Php14,400)

AS SHOWN ON THE
FOUR (4) TYPICAL

EXAMPLE
COMPUTATIONS.

1

FOR YOUR
Php14,400
UNLIMITED MONTHLY
UNILEVEL INCOME

OUR
COMPANYS
COUNTERPART
TOTAL GROSS SALES
COLLECTIONS

a

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php1,500 x 144 = Php216,000)

b

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php2,500 x 144 = Php360,000)

COMBINED
TOTAL

GROSS SALES
Php576,000

2

FOR YOUR
Php72,000
UNLIMITED MONTHLY
UNILEVEL INCOME

OUR
COMPANYS
COUNTERPART
TOTAL GROSS SALES
COLLECTIONS

a

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php7,000 x 144 = Php1,008,000)

TOTAL
GROSS SALES

Php1,080,000

3

FOR YOUR
Php69,120
UNLIMITED MONTHLY
UNILEVEL INCOME

OUR
COMPANYS
COUNTERPART
TOTAL GROSS SALES
COLLECTIONS

a

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php1,500 x 1,728 = Php2,592,000)

b

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php2,500 x 1,728 = Php4,320,000)

COMBINED
TOTAL

GROSS SALES
Php6,912,000

4

FOR YOUR
Php207,360
UNLIMITED MONTHLY
UNILEVEL INCOME

OUR
COMPANYS
COUNTERPART
TOTAL GROSS SALES
COLLECTIONS

a

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php1,500 x 20,736 = Php31,104)

b

MONTHLY
PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php2,500 x 20,736 = Php51,840,000)

COMBINED
TOTAL

GROSS SALES
Php82,944,000

GROSS SALES INCOME
& PAY – OUTS

COMPARATIVE PRESENTATION

GROSS SALES INCOME
& PAY – OUTS COMPARATIVE PRESENTATION

GROSS TOTAL WAYS OF EARNINGS CATEGORY TOTAL
SALES COLLECTIONS GROSS
SALES PAY - OUTS
1. COMPLETE START – UP KIT
PRODUCT PACKAGE SHOWCASE Php41,976 1. START – UP BONUS INCOME Php1,980
ENTRY (Php3,498 x 12) 7,400
216,000 2. UNLIMITED MONTHLY UNILEVEL INCOME 72,000
2. MONTHLY PRODUCT PACKAGE 360,000
SHOWCASE MAINTENANCE (Php14,400 - Php7,000) 49,120
(Php1,500 x 144) (4th Stage Maintenance - Php7,000)
147,360
3. MONTHLY PRODUCT PACKAGE 1,008,000 3. UNLIMITED MONTHLY UNILEVEL INCOME Php277,860
SHOWCASE MAINTENANCE (
(Php2,500 x 1 44) 2,592,000 4. UNLIMITED MONTHLY UNILEVEL INCOME
4,320,000 (Php69,120 - Php20,000)
4. MONTHLY PRODUCT PACKAGE (5th Stage Maintenance - Php20,000)
SHOWCASE MAINTENANCE
31,104,000 5. UNLIMITED MONTHLY UNILEVEL INCOME
(Php7,000 x 144) 51,840,000 (Php207,360 - Php60,000)
(6th Stage Maintenance - Php60,000)
5. MONTHLY PRODUCT PACKAGE
Php91,481,976 --0--
SHOWCASE MAINTENANCE (
(Php1,500 x 1,728)

6. MONTHLY PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php2,500 x 1,728)

7. MONTHLY PRODUCT PACKAGE
SHOWCASE MAINTENANCE

(Php1,500 x 20,736)

8. MONTHLY PRODUCT PACKAGE
SHOWCASE MAINTENANCE (
(Php2,500 x 20,736)

TOTAL

NOTE:

THE PREVIOUSLY
PRESENTED

GROSS SALES INCOME
& PAY –OUT COMPARATIVE

PRESENTATION DID NOT
INCLUDE PAY –OUTS TO
OTHER LEADER MEMBERS

BUT,
BASED ON OUR

SIMULATED
COMPENSATION PLAN
COMPUTATION, A PROPER
BALANCED SAFETY NET OF
OUR COOPERATIVE & A LEADER

MEMBER FRIENDLY
COMPENSATION PLAN IS
ETHICALLY WELL ESTABLISHED.

SALES
PROJECTION
FEASIBILITY STUDY

A

7 - MONTHS
HYPOTHETICAL
SALES TARGET PROJECTIONS
PROCESS FLOW CYCLE

(Based on Perfect Organizational
Network Structure)

BASED ON THE
FOLLOWING 2 FACTORS:

1

ORGANIZATIONAL
NETWORK STRUCTURE OF

22,620
DOWNLINE LEADER

MEMBERS

2

WELCOME
PRODUCT PACKAGE PROMO

WORTH
PHP2,000

7 – MONTHS FASTRACK SALES TARGET PROJECTION SUMMARY
(Based on the Php2,000 Welcome Product Package)

MONTHS ACTIVITY NETWORK PROGRESSIVE SALES
STRUCTURE TOTAL NO. TARGET
OF LEADER PROJECTION
1st Distribution of Invitations to Private No. 1 MEMBERS
MONTH Security Agency Operators (1st & 2nd Php312,000
156 3,456,000
2nd Sponsoring of an Every Friday Level) 20,736,000
MONTH Business Symposium Events at the 1,728 20,736,000
Crimson 5 – Star Hotel No. 2 4,116
3rd (3rd Level) 6,252 Php45,240,000
MONTH Organizational Network Structure & 10,368
Company Systems Encoding of Security N0. 3 & 4 20,736
4th Agency Operators & Security Agency
MONTH Personnels No. 5 22,620

5th Encoding of Security Agency No. 6
MONTH Personnels (4th Level)

6th Encoding of Security Agency
MONTH Personnels

7th Encoding of Security Agency
MONTH Personnels

Encoding of Security Agency
Personnels

TOTAL

7 – MONTHS FASTRACK SALES TARGET PROJECTION SUMMARY
(Based on the Organizational Network Structure)

ORGANIZATIONAL TOTAL LEVEL PROGRESSIVE SALES
NETWORK NO. TOTAL TARGET
STRUCTURE OF (1st &
2nd NO. OF LEADER PROJECTION
NETWORK STRUCTURE LEADER MEMBERS
NO. 1 MEMBERS Level)
156 Php312,000
NETWORK STRUCTURE 156 (3rd (3rd Month)
NO. 2 Leader Members Level)
1,728 3,456,000
NETWORK STRUCTURE 1,000 (4th (4th Month)
NO. 3 Leader Members Level)
4,116 8,232,000
NETWORK STRUCTURE 1,884 (5th Month) 12,504,000
NO. 4 Leader Members
6,252 20,736,000
NETWORK STRUCTURE 6,000 (6th Month)
NO. 5 Leader Members Php45,240,000
10,368
NETWORK STRUCTURE 12,252
NO. 6 Leader Members 22,620

22,620
Leader Members

TOTAL

THE
7 – MONTHS
SALES TARGET PROJECTION
SUMMARY
IS A MINIMUM OF
Php45,240,000.

B

8BDC MARKETING COOPERATIVE
NET INCOME

COMPUTATION

(Learning Stage Level of Accelerated
Ladderized Program)

(Based on 6,000 Product Packages)

I.

LEARNING STAGE
LEVEL OF ACCELERATED LADDERIZED

PROGRAM

1. WELCOME PRODUCT PACKAGE SHOWCASE PROMO
2. FOUR (4) PROCEDURAL STEPS FOR REGULAR

MEMBERSHIP REGISTRATION PRODUCT PACKAGE
SHOWCASE
3. FIELD ORIENTATION MANUAL NO. 1
PRODUCT PACKAGE SHOWCASE
(Leaders Member Assistance & Benefits)
4. FIELD ORIENTATION MANUAL NO. 2
PRODUCT PACKAGE SHOWCASE
(Seven (7) Required Procedural Steps to Avail
the Leaders Members Assistance & Benefits)

1

NET INCOME COMPUTATION
FOR 6,000 SETS

OF WELCOME PRODUCT
PACKAGE SHOWCASE PROMO