This document describes three investment packages - City Stockist, Depot Center, and Regional Center - for Maitamaka Financial Wellness and KDSI Financial Wellness programs. The City Stockist package with an investment of P500,000 estimates a net income of P300,220. The Depot Center package with an investment of P2,000,000 estimates a net income of P1,797,000. The Regional Center package with an investment of P5,000,000 estimates the highest net income of P5,234,400.

1. MAITAMAKA FINANCIAL WELLNESS INVESTMENT PROGRAM
CITY STOCKIST
(Investment: P500,000 @ 31 Heads Structure of Diamond Package @ P9,000)
55% Slots : 31 Diamond Package x P8,865,000 = P274,815
45% Loose Products: 360 bottles of Ashitaba Capsule x P624 = P224,640
BENEFITS:
A. 35% DISCOUNT ON PRODUCT PURCHASES
Ashitaba Capsule: 960
Less 35%: 336
Ashitaba Capsule is purchased at 624
B. P135 DISCOUNT ON DIAMOND PACKAGE PURCHASES
Diamond Package: P9,000
Less: 135
Diamond Package is purchased at P8,865
PERSONAL NETWORK STRUCTURE (31 HEADS)
A. PRODUCT (732 BOTTLES OF ASHITABA CAPSULE X P960) P702,720
1 Set of Diamond Package consists of 12 Bottles Ashitaba Capsule
a. From Diamond Package
31 Accounts x 12 Bottles/Diamond Package: 372 Bottles
b. From Loose Products : 360 Bottles
Optional: If sold at Distributor’s Price P720 x 732 Bottles = P527,040
1
2 3
15 Heads 15 Heads

2. B. DIRECT REFERRAL INCOME P24,000
Direct Referral Income of Gold Package: P800 x 30 Diamond Accounts
(1 Package was used for Personal Membership)
C. PAIRING BONUS P73,500
Pairing Bonus of Gold Package: P1,500
1: 15 Pairs x P1,500 = P22,500
Left: 17 Pairs x P1,500 = P25,500
Right: 17 Pairs x P1,500 = P25,500
TOTAL RETURN ON INVESTMENT (GROSS INCOME) P800,220
LESS: INITIAL CAPITAL 500,000
NET INCOME: P300,220
PLUS: CAR
KDSI FINANCIAL WELLNESS INVESTMENT PROGRAM

3. DEPOT CENTER
(Investment: P2,000,000 @ 63 Heads Structure)
40% Slots : 118 Entry Packages x 6,750 = P796,500
60% Loose Products = P1,203,500
BENEFITS:
A. ADDITIONAL 12% DISCOUNT ON TOP OF DISTRIBUTOR’S PRICE
King Humus Distributor’s Price: 295
Less 12%: 36
Product is purchased at 259
B. P230 DISCOUNT ON ENTRY PACKAGE COST
Entry Package Cost: P6,980
Less: 230
Entry Package is purchased at P6,750
PERSONAL NETWORK STRUCTURE AT 63 HEADS
C. PRODUCT (6,062 SACHETS OF KING HUMUS) P3,637,000
1 Entry Package contains 12 sachets of King Humus
118 Entry Package x 12 sachets = 1,416 sachets
P1,203,500 worth of Loose Products = 4,646 sachets
Sold at P600 x 6,062 sachets = P3,637,200
Sold at P500 x 6,062 sachets = P3,031,000 (Optional)
Sold at P450 x 6,062 sachets = P2,727,900 (Optional)
Sold at P400 x 6,062 sachets = P2,424,800 (Optional)
Sold at P350 x 6,062 sachets = P2,121,700 (Optional)
D. DIRECT REFERRAL INCOME P31,000
1
2 3
31 Heads 31 Heads

4. Direct Referral Income for 1 Entry Package is P500
P500 x 62 Entry Package (1 Package was used for Personal Membership) = P31,000
E. PAIRING BONUS P129,000
Pairing Bonus is P1,000
1: 31 Pairs x P1,000 = P31,000
2: 49 Pairs x P1,000 = P49,000
3: 49 Pairs x P1,000 = P49,000
P129,000
TOTAL RETURN ON INVESTMENT (GROSS INCOME) P3,797,000
LESS: INITIAL CAPITAL 2,000,000
NET INCOME: P1,797,000
Explanation: Your Initial Capital of P2,000,000 was recovered yet you have earned additional
income of P1,797,200. That is more than 90% profit!
Note: If the 118 Entry Packages is maximized in your network structure, the income
computation is bigger!
KDSI FINANCIAL WELLNESS INVESTMENT PROGRAM

5. REGIONAL CENTER
(Investment: P5,000,000 @ 255 Heads Structure)
40% Slots : 297 Entry Packages x 6,730 = P1,998,810
60% Loose Products = P3,001,190
BENEFITS:
A. ADDITIONAL 15% DISCOUNT ON TOP OF DISTRIBUTOR’S PRICE
King Humus Distributor’s Price: 295
Less 15%: 45
Product is purchased at 250
B. P250 DISCOUNT ON ENTRY PACKAGE COST
Entry Package Cost: P6,980
Less: 250
Entry Package is purchased at P6,730
PERSONAL NETWORK STRUCTURE AT 255 HEADS
C. PRODUCT (15,568 SACHETS OF KING HUMUS) P9,338,400
1 Entry Package contains 12 sachets of King Humus
297 Entry Package x 12 sachets = 3,564 sachets
P3,001,190 worth of Loose Products = 12,004 sachets
Sold at P600 x 15,568 sachets = P9,340,800
Sold at P500 x 15,568 sachets = P7,784,000 (Optional)
Sold at P450 x 15,568 sachets = P7,005,600 (Optional)
Sold at P400 x 15,568 sachets = P6,227,200 (Optional)
Sold at P350 x 15,568 sachets = P5,448,800 (Optional)
Sold at P325 x 15,568 sachets = P5,059,600 (Optional)
D. DIRECT REFERRAL INCOME P127,000
1
2 3
127 Heads 127 Heads

6. Direct Referral Income for 1 Entry Package is P500
P500 x 254 Entry Package (1 Package was used for Personal Membership) = P127,000
E. PAIRING BONUS P769,000
Pairing Bonus is P1,000
1: 127 Pairs x P1,000 = P127,000
2: 321 Pairs x P1,000 = P321,000
3: 321 Pairs x P1,000 = P321,000
P769,000
TOTAL RETURN ON INVESTMENT (GROSS INCOME) P10,234,400
LESS: INITIAL CAPITAL 5,000,000
NET INCOME: P5,234,400
Explanation: Your Initial Capital of P5,000,000 was recovered yet you have earned additional
income of P5,234,400. That is more than 105% profit!
Note: If the 297 Entry Packages is maximized in your network structure, the income
computation is bigger!