One Time Product Contribution Scheme (OTPCS) | |||||||||||
OTP 1 | OTP 2 | OTP 3 | OTP 5 | ||||||||
ROI | 12% | ROI | 11.80% | ROI | 12% | 11.53% | |||||
Product Cost | Expected Payable Amount | Product Cost | Expected Payable Amount | Product Cost | RVP 36 Months | Bonus | Expected Payable Amount | Product Cost | RVP 5.6 Months | Bonus | Expected Payable Amount |
1000 | 1120 | 1000 | 1250 | 1000 | 1404 | 45 | 1449 | 1000 | 1822 | 178 | 2000 |
2000 | 2240 | 2000 | 2500 | 2000 | 2808 | 90 | 2898 | 2000 | 3644 | 356 | 4000 |
3000 | 3360 | 3000 | 3750 | 3000 | 4212 | 135 | 4347 | 3000 | 5466 | 534 | 6000 |
4000 | 4480 | 4000 | 5000 | 4000 | 5616 | 180 | 5796 | 4000 | 7288 | 712 | 8000 |
5000 | 5600 | 5000 | 6250 | 5000 | 7020 | 225 | 7245 | 5000 | 9110 | 890 | 10000 |
10000 | 11200 | 10000 | 12500 | 10000 | 14040 | 450 | 14490 | 10000 | 18220 | 1780 | 20000 |
15000 | 16800 | 15000 | 18750 | 15000 | 21060 | 675 | 21735 | 15000 | 27330 | 2670 | 30000 |
20000 | 22400 | 20000 | 25000 | 20000 | 28080 | 900 | 28980 | 20000 | 36440 | 3560 | 40000 |
25000 | 28000 | 25000 | 31250 | 25000 | 35100 | 1125 | 36225 | 25000 | 45550 | 4450 | 50000 |
50000 | 56000 | 50000 | 62500 | 50000 | 70200 | 2250 | 72450 | 50000 | 91100 | 8900 | 100000 |
100000 | 112000 | 100000 | 125000 | 100000 | 140400 | 4500 | 144900 | 100000 | 182200 | 17800 | 200000 |
200000 | 224000 | 200000 | 250000 | 200000 | 280800 | 9000 | 289800 | 200000 | 364400 | 35600 | 400000 |