30. Assumptions
Avg. Package $ Amount $99.90
# of New Customers per Year 50 1/week
Avg. Renewal Rate 95%
50% 33%
Total Annual
Fast Start Monthly Base Year Renewals
Commission
Year 1 $2,497.50 $1,648.35 $20,629.35 - $20,629.35
Year 2 $2,497.50 $3,214.28 $20,629.35 $18,791.19 $39,420.54
Year 3 $2,497.50 $4,701.92 $20,629.35 $37,582.38 $58,211.73
Year 4 $2,497.50 $6,115.17 $20,629.35 $56,373.57 $77,002.92
Year 5 $2,497.50 $7,457.76 $20,629.35 $75,164.76 $95,794.11
31. Assumptions
Avg. Package $ Amount $99.90
# of New Customers per Year 100 2/week
Avg. Renewal Rate 95%
50% 33%
Total Annual
Fast Start Monthly Base Year Renewals
Commission
Year 1 $4,995.00 $3,296.70 $41,258.70 $0.00 $41,258.70
Year 2 $4,995.00 $6,428.57 $41,258.70 $39,195.77 $80,454.47
Year 3 $4,995.00 $9,403.84 $41,258.70 $76,431.74 $117,690.44
Year 4 $4,995.00 $12,230.34 $41,258.70 $111,805.92 $153,064.62
Year 5 $4,995.00 $14,915.53 $41,258.70 $145,411.39 $186,670.09
39. 1 STAR 2 STAR 3 STAR 4 STAR 5 STAR
Training Senior
Associate Executive Executive Executive Executive Executive
Associate Associate
Associate Associate Associate Associate Associate
40.
41.
42.
43. You
Tom Sue Jim Jill John Mary Tim Alan
Bill Pam Joe
1 2 3 1 2 3 1 2 3
44. You
Tom Sue Jim Jill John Mary Tim Alan
Bill Pam Joe
1 2 3 1 2 3 1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
45. You
Tom Sue Jim Jill John Mary Tim Alan
Bill Pam Joe
1 2 3 1 2 3 1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
46. You
Tom Sue Jim Jill John Mary Tim Alan
1 2 3 4
1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
47. Legacy Team Ambassadors
Your 6th Ambassador UNLOCKS the 25%
You LEGACY Matching Bonus – to infinite width!
Tom Sue Jim Jill John Mary Tim Alan
1 2 3 4
1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
1 2 3
