(PCS-1) 12 Months ROI 10.00% | ||||||
Product Cost | MLY | QLY | HLY | RPV | Bonus | Expected Payable Amount |
1200 | 100 | 295 | 585 | 1267 | 48 | 1315 |
2400 | 200 | 590 | 1170 | 2535 | 96 | 2631 |
3600 | 300 | 885 | 1755 | 3801 | 144 | 3945 |
4800 | 400 | 1180 | 2340 | 5068 | 192 | 5260 |
6000 | 500 | 1475 | 2925 | 6335 | 240 | 6575 |
12000 | 1000 | 2950 | 5850 | 12670 | 480 | 13150 |
24000 | 2000 | 5900 | 11700 | 25340 | 960 | 26300 |
60000 | 5000 | 14750 | 29250 | 63350 | 2400 | 65750 |
120000 | 10000 | 29500 | 58500 | 126702 | 4480 | 131182 |
(PCS-2) 24 Months ROI 10.50% | |||||||
Product Cost | MLY | QLY | HLY | YLY | RPV | Bonus | Expected Payable Amount |
2400 | 100 | 295 | 585 | 1170 | 2680 | 120 | 2800 |
4800 | 200 | 590 | 1170 | 2340 | 5362 | 240 | 5602 |
7200 | 300 | 885 | 1755 | 3510 | 8043 | 360 | 8403 |
9600 | 400 | 1180 | 2340 | 4680 | 10720 | 480 | 11200 |
12000 | 500 | 1475 | 2925 | 5850 | 13400 | 600 | 14000 |
24000 | 1000 | 2950 | 5850 | 11700 | 26800 | 1200 | 28000 |
48000 | 2000 | 5900 | 11700 | 23400 | 53620 | 2400 | 56020 |
120000 | 5000 | 14750 | 29250 | 58500 | 134050 | 5600 | 139650 |
240000 | 10000 | 29500 | 58500 | 117000 | 268100 | 12000 | 280100 |
(PCS-3) 36 Months ROI 11.00% | |||||||
Product Cost | MLY | QLY | HLY | YLY | RPV | Bonus | Expected Payable Amount |
3600 | 100 | 295 | 585 | 1170 | 4281 | 252 | 4533 |
7200 | 200 | 590 | 1170 | 2340 | 8562 | 504 | 9066 |
10800 | 300 | 885 | 1755 | 3510 | 12844 | 756 | 13600 |
14400 | 400 | 1180 | 2340 | 4680 | 17124 | 1008 | 18132 |
18000 | 500 | 1475 | 2925 | 5850 | 21406 | 1260 | 22666 |
36000 | 1000 | 2950 | 5850 | 11700 | 42812 | 2520 | 45332 |
72000 | 2000 | 5900 | 11700 | 23400 | 85624 | 5040 | 90664 |
180000 | 5000 | 14750 | 29250 | 58500 | 214060 | 12600 | 226660 |
360000 | 10000 | 29500 | 58500 | 117000 | 428120 | 25200 | 453320 |
(PCS-5) 60 Months ROI 12.00% | |||||||
Product Cost | MLY | QLY | HLY | YLY | RPV | Bonus | Expected Payable Amount |
6000 | 100 | 295 | 585 | 1170 | 8249 | 813 | 9062 |
12000 | 200 | 590 | 1170 | 2340 | 16497 | 1626 | 18123 |
18000 | 300 | 885 | 1755 | 3510 | 24746 | 2439 | 27185 |
24000 | 400 | 1180 | 2340 | 4680 | 32995 | 3252 | 36247 |
30000 | 500 | 1475 | 2925 | 5850 | 41243 | 4065 | 45308 |
60000 | 1000 | 2950 | 5850 | 11700 | 82486 | 8130 | 90616 |
120000 | 2000 | 5900 | 11700 | 23400 | 164973 | 16260 | 181233 |
300000 | 5000 | 14750 | 29250 | 58500 | 412432 | 40650 | 453082 |
600000 | 10000 | 29500 | 58500 | 117000 | 824864 | 81300 | 906164 |