This document outlines the projected revenue and bonuses for a multi-level marketing plan over 8 months. It shows how revenue and number of distributors in each level would grow each month as existing distributors recruit new members to their downline. By the 8th month, there would be over 9,800 distributors generating an estimated total revenue of over 3.4 billion rupiah and total bonuses of 250 million rupiah.

1. 87
Ilustrasi Perhitungan Omzet Group CAR PLAN
Konsep Menabung 1 Orang Mengajak 3 Orang
Bulan Total Premi Total
Total
Bonus
Mitra Per Bulan Omzet Rp. ±Rp.
Pertama Level 1 3 350,000 1,050,000 250,000
Kedua Level 1 3
Level 2 9
Total 12 350,000 4,200,000 700,000
Ketiga Level 1 3
Level 2 9
Level 3 27
Total 39 350,000 13,650,000 2,000,000
Keempat Level 1 3
Level 2 9
Level 3 27
Level 4 81
Total 120 350,000 42,000,000 5,000,000
Kelima Level 1 3
Level 2 9
Level 3 27
Level 4 81
Level 5 243
Total 363 350,000 127,050,000 11,000,000
Keenam Level 1 3
Level 2 9
Level 3 27
Level 4 81
Level 5 243
Level 6 729
Total 1,092 350,000 382,200,000 35,000,000
Ketujuh Level 1 3
Level 2 9
Level 3 27
Level 4 81
Level 5 243
Level 6 729
Level 7 2,187
Total 3,279 350,000 1,147,650,000 100,000,000
Kedelapan Level 1 3
Level 2 9
Level 3 27
Level 4 81
Level 5 243
Level 6 729
Level 7 2,187
Level 8 6,561
Total 9,840 350,000 3,444,000,000 250,000,000