ScannerProjectionsDental-2007-03-05

Document Sample
ScannerProjectionsDental-2007-03-05 Powered By Docstoc
					Bio-Photonic Scanner Worksheet (Typically change yellow cells only but can also change pink cells)
New scans per day                                       15      Annual Attrition Rate                              50%
                                                                                                                                                                               DISCLAIMER :                      FOR ILLUSTRATION PURPOSES ONLY.                               THIS
% new ADR sign-up                                      10%      New ADR Scan Income                            $     10.00 Initial Scan Certificate Chg         $       -
Average ADR $ value                              $       105.00 Recurrent ADR Scan Inc                         $      5.00 Initial Scan Certificate Cost        $      1.00
                                                                                                                                                                            IS NOT A GUARANTEE OF INCOME.                   INDIVIDUAL RESULTS WILL VARY!

                                                        Month 1             Month 2              Month 3           Month 4           Month 5         Month 6        Month 7        Month 8            Month 9       Month 10        Month 11           Month 12   Month 24    Month 36

New Scans/Month (20 days per month)                            300                300                  300             300               300              300           300           300                  300            300            300               300        300         300
Recurrent Scans                                                  0                  0                   30              30                60               60            90            90                  120            120            150               150        330         510
 Total Scans/day                                                15                 15                  16.5            16.5               18               18           19.5          19.5                  21             21            22.5              22.5       31.5        40.5

New ADR's/Month                                                 30                  30                   30              30               30               30            30            30                   30             30              30               30          30          30
Recurrent ADR's                                                  0                  30                   59              86              113              138           162           185                  208            229             250              269         449         558
 Total Monthly Autoships                                        30                  60                   89             116              143              168           192           215                  238            259             280              299         479         588
                       1
 Gross ADR Volume                                        $3,150               $6,300               $9,319           $12,212          $14,984         $17,641         $20,187       $22,627            $24,966         $27,207         $29,354           $31,413    $50,344     $61,705

ADR Volume Commission % (L1)                                12%                  12%                   12%               6%              6%                6%            6%            6%                  6%              6%                 6%            6%         6%          6%
                              2
ADR Group Commission%                                       LOI                  Q1                     Q2             13%              13%             13%             13%           13%                 13%            14%             14%               14%        15%         15%
 Total Commission %                                         12%                  12%                   12%             19%              19%             19%             19%           19%                 19%            20%             20%               20%        21%         21%

ADR Commissions                                             $378                $756               $1,118            $2,320           $2,847          $3,352          $3,836        $4,299             $4,744          $5,441          $5,871            $6,283    $10,572     $12,958
ADR Bonus (min 3 new ADR's @ $100)                          $600                $600                   $600            $600             $600           $600            $600          $600                $600            $600            $600             $600        $600        $600
                      3
ADR Scan Revenue                                            $300                $300                   $450            $450             $600           $600            $750          $750                $900            $900          $1,050            $1,050     $1,950      $2,850
                                     3
Initial Scan Certificate Revenue                                $0                  $0                   $0              $0               $0               $0            $0            $0                   $0             $0                 $0            $0          $0            $0
less Initial Scan Certificate Cost                        ($300)               ($300)                 ($300)         ($300)            ($300)         ($300)          ($300)        ($300)              ($300)         ($300)          ($300)            ($300)      ($300)      ($300)
                                   4
less Net Scan Lease Payment                                    $0                 $0                     $0              $0              $0                $0            $0            $0                  $0              $0                 $0            $0         $0          $0

 Total Monthly Income                                      $978               $1,356              $1,868            $3,070            $3,747         $4,252          $4,886        $5,349              $5,944         $6,641          $7,221            $7,633     $12,822     $16,108

1
    Assumes all volume is level 1 Customers/Distributors of Scan Device Operator.                                                                                                                    Number Scanners in Payline to Override        .         0           0             0
2                                                                                                                                                                                           5
    Assumes 1st three months are qualifying months to become "Executive", thereafter Group Commissions are earned (see table below).                                                             Monthly Scanner Override Commissions (5%)         .        $0          $0            $0
3
  ADR Scan Revenue is $10 for New ADR Customers and $5 for every ADR Recurrant Scan. Initial Certificate Income is suggested at $5 - $10. Initial
Certificate Cost ranges from $1.00 to $2.50 based on number of certificates purchased.
4
   Assumes rental is for an S2 scanner at $199/mo (an S1 scanner is $99/mo). If new scans result in at least 5 new ADR's from qualifying LifePak (Nano,
Prime, Women, Regular) or g3 each month, then the scanner lease payment that was charged for the month is REIMBURSED in the following month after                                                Estimated Monthly Commissions & Overrides         .     $7,633    $12,822     $16,108
commission calculation process completes.
5
    Assumes each Scan Device Operator produces at the same level as Personal Gross ADR Volume as of month 12, 24 or 36

6                                                                                                                                                                                            6                                                         $91,590    $153,868    $193,296
    Annual based on Month 12, 24 or 36 Personal and Monthly Scanner Overrides                                                                                                                    Estimated Annual Commissions & Overrides          .

                                                                                                                              2
                                                                                                                                  ADR Group Commission % (Monthly Volume Breaks)
Most Common Product Pricing                           Retail               ADR                                                Volume greater than:              Commission %
LifePak Nano                                     $       154.20      $        105.00                                                  $1,999                             9%
PF3                                              $        73.30      $         55.00                                                  $2,999                            10%
Tegreen97                                        $        17.73      $         13.30                                                  $3,999                            11%
                                                                                                                                      $4,999                            12%
                                                                                                                                      $9,999                            13%
                                                                                                                                     $24,999                            14%
                                                                                                                                     $49,999                            15%


Commissions

Distributors can also earn commissions based on the sale of products by a distributor and his/her downline of sponsored
distributors in all markets where the Company does business. The Company also sells promotional materials that do not
generate commissions to distributors

The following table shows the average quarterly and annual commissions paid in 2004 to U.S. distributors at the various
levels of the company. These figures do not include retail markup income.

                      Title                      Quarterly Average        Annualized        Number of
                                                    Commission           Commissions      Exectives in First
                                                  Income at Each                                Line
                                                  Level for 2004

Executive                                                $1,317.50            $5,270.00           0
Gold Executive                                           $2,112.00            $8,448.00           1
Lapis Executive                                          $4,085.00        $16,340.00         2
Ruby Executive                                           $8,967.25        $35,869.00         4
Emerald Executive                                       $16,705.75        $66,823.00         6
Diamond Executive                                       $37,184.25       $148,737.00         8
Blue Diamond Executive                                 $132,078.50       $528,314.00         12

Note that equivalent titles of Executive-and-above distributors vary between the Nu Skin Personal Care, Pharmanex and
Big Planet divisions.

If you have any questions concerning this information, please contact Distributor Support at (800) 487-1000.

				
DOCUMENT INFO
Shared By:
Categories:
Stats:
views:9
posted:3/22/2010
language:English
pages:2