Level Count No. of Members Amount Recd. Upgrade fee Savings
1 2 2x100=200 150         2 nd 50
2 4 4x150=600 450         3 rd 150
3 8 8x450=3600 1250         4 th 2350
4 16 16x1250=20000 10000         5 th 10000
5 32 32x10000=320000 75000         6 th 245000
6 64 64x75000=4800000 4800000
POOL-1 (500)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 500 1500 1000 500
2 3 1000 3000 2000 1000
3 3 2000 6000 3000 3000
4 3 3000 9000 0 9000
TOTAL 13500
POOL-2 (1000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 1000 3000 2000 1000
2 3 2000 6000 4000 2000
3 3 4000 12000 6000 6000
4 3 6000 18000 0 18000
TOTAL 27000
POOL-3 (2000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 2000 6000 4000 2000
2 3 4000 12000 8000 4000
3 3 8000 24000 12000 12000
4 3 12000 36000 0 36000
TOTAL 54000
POOL-4 (4000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 4000 12000 8000 4000
2 3 8000 24000 16000 8000
3 3 16000 48000 32000 16000
4 3 32000 96000 0 96000
TOTAL 124000
POOL-5 (10000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 10000 30000 20000 10000
2 3 20000 60000 40000 20000
3 3 40000 120000 60000 60000
4 3 60000 180000 0 180000
TOTAL 270000
POOL-6 (20000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 20000 60000 40000 20000
2 3 40000 120000 80000 40000
3 3 80000 240000 120000 120000
4 3 120000 360000 0 360000
TOTAL 540000
POOL-7 (40000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 40000 120000 80000 40000
2 3 80000 240000 160000 80000
3 3 160000 480000 320000 160000
4 3 320000 960000 0 960000
TOTAL 1240000
POOL-8 (80000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 80000 240000 160000 80000
2 3 160000 480000 320000 160000
3 3 320000 960000 640000 320000
4 3 640000 1920000 0 1920000
TOTAL 2480000
POOL-9 (160000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 160000 480000 320000 160000
2 3 320000 960000 640000 320000
3 3 640000 1920000 1280000 640000
4 3 1280000 3840000 0 3840000
TOTAL 4960000
POOL-10 (320000)
STEP MEMBER GIVE HELP GET HELP NEXT STEP PROFIT
1 3 320000 960000 640000 320000
2 3 640000 1920000 1280000 640000
3 3 1280000 3840000 2560000 1280000
4 3 2560000 7680000 0 7680000
TOTAL 17091500