Business Plan

Joining Package Rs. 500/-.

1. Top ID Income

A member must refer 4 members

Level Member Income Total Income
1 4 100 400
2 16 50 800
3 64 30 1,920
4 256 25 6,400
5 1,024 25 25,600
6 4,096 25 1,02,400
7 16,384 25 4,09,600
8 65,536 40 26,21,440
9 2,62,144 80 2,09,71,520
Total 3,49,524 400 2,41,40,080
Level Plan Income
Level TDS Admin Level Gifts
1 40 20 -
2 80 40 3 Ltr Hot Box
3 192 96 3 pc Kitchen Kit
4 640 320 Grocery Kit
5 2,560 1,280 Home Appliance
6 10,240 5,120 43" LED Tv
7 40,960 20,480 1 Lakh Tour Package (Optional)
8 2,62,114 1,31,072 40 Gram Gold
9 20,97,152 10,48,576 Luxury Car

Crowdfunding stars from Binary method.

2. Crowdfund Income
Level Members X
Joining Amount
Total Income Upgrade Commission Deduction 20%
1 2 x 500 1,000 500 500 -
2 4 x 500 2,000 1,000 1,000 -
3 8 x 1,000 8,000 4,000 4,000 800
4 16 x 4,000 64,000 32,000 32,000 6,400
5 32 x 32,000 10,24,000 5,12,000 5,12,000 1,02,400
6 64 x 5,12,000 3,27,68,000 - 3,27,68,000 65,53,600
Level TDS 10 % Admin 5%
1 50 25
2 100 50
3 400 200
4 3,200 1,600
5 51,200 25,600
6 32,76,800 16,38,400
Deduction Product
Level Income Product
3 1,500 Product
4 6,400 Product
5 1,02,400 Bike
6 65,53,600 Home + Car