Month

1st

2nd

3rd

4th

5th

6th

7th

8th

9th

10th

11th

12th

Directs

2

2

2

0

0

0

0

0

0

0

0

0

Incentive on Directs @ 15% & 35%

1,800

4,200

4,200

0

0

0

0

0

0

0

0

0

2nd Generation

4

8

16

32

64

128

256

512

1024

2048

Residual Income @ 20%

4,800

9,600

19,200

38,400

76,800

1,53,600

3,07,200

6,14,400

12,28,800

24,57,600

Total

1,800

4,200

9,000

9,600

19,200

38,400

76,800

1,53,600

3,07,200

6,14,400

12,28,800

24,57,600