3-Month Income Table

2024-12-30 22:53:53

Here's a detailed explanation of the 3-Month Income Table:

Components of the Table

The table breaks down monthly earnings into three categories:

  1. Earnings from Network: Income generated through commissions from your auto joining affiliates.
  2. Earnings from Direct Affiliates: 10% commission earned from the daily earnings of affiliates you have directly referred.
  3. Earnings from File Sales: 30% commission earned on each property file sold.

Month-by-Month Breakdown

Month 1:

  1. Earnings from Network (Rs 12,000):

    • You have a 5-level auto-downline system.
    • Each level contributes commissions, calculated based on the total number of affiliates in that level.
    • Monthly income from all 5 levels = Rs 12,000.

  2. Earnings from Direct Affiliates (Rs 24,000):

    • You personally refer 8 affiliates in the first month.
    • Each affiliate earns Rs 1,000 daily from their network.
    • Your 10% commission = Rs 100 × 8 affiliates × 30 days = Rs 24,000.

  3. Earnings from File Sales (Rs 1,200):

    • You sell 8 property files in the first month.
    • Commission per file = Rs 500 × 30% = Rs 150.
    • Total = Rs 150 × 8 files = Rs 1,200.

  4. Total Monthly Earnings (Rs 39,600):

    • Rs 12,000 (Network) + Rs 24,000 (Direct Affiliates) + Rs 1,200 (File Sales) = Rs 39,600.

Month 2:

  1. Earnings from Network (Rs 24,000):

    • Your network grows as your affiliates add their own downlines.
    • Total monthly earnings from 5 levels = Rs 24,000.

  2. Earnings from Direct Affiliates (Rs 48,000):

    • You now have 16 direct affiliates in the second month.
    • Commission: Rs 100 × 16 affiliates × 30 days = Rs 48,000.

  3. Earnings from File Sales (Rs 2,400):

    • You sell 16 property files in the second month.
    • Total: Rs 150 × 16 files = Rs 2,400.

  4. Total Monthly Earnings (Rs 79,200):

    • Rs 24,000 (Network) + Rs 48,000 (Direct Affiliates) + Rs 2,400 (File Sales) = Rs 79,200.

Month 3:

  1. Earnings from Network (Rs 48,000):

    • Your network continues to grow exponentially.
    • Total monthly earnings from 5 levels = Rs 48,000.

  2. Earnings from Direct Affiliates (Rs 96,000):

    • You now have 32 direct affiliates in the third month.
    • Commission: Rs 100 × 32 affiliates × 30 days = Rs 96,000.

  3. Earnings from File Sales (Rs 4,500):

    • You sell 30 property files in the third month (1 file daily).
    • Total: Rs 150 × 30 files = Rs 4,500.

  4. Total Monthly Earnings (Rs 157,500):

    • Rs 48,000 (Network) + Rs 96,000 (Direct Affiliates) + Rs 4,500 (File Sales) = Rs 157,500.

Summary of Growth

  • Network Earnings double each month as the downline expands.
  • Direct Affiliate Earnings increase as you refer more affiliates (doubling monthly).
  • File Sales Earnings grow with increased sales volume (from 8 files in Month 1 to 30 in Month 3).

Would you like a visual representation or adjustments to this explanation?

blog image