transactions required to be performed | |
for the return of initial monies (ie 250) | |
| max sponsorships | 40,000 |
| sponsorship return | 250 |
| transaction pool income | 0.01 |
| transactions required: | 1,000,000,000 |
| 1 Billion trans | |
for the return of the 'bonus' 10x | ||
| max sponsorships | 40,000 | |
| sponsorship return | $2,500 | |
| transaction pool income | $0.01 | |
| transactions required: | 10,000,000,000 | |
| 10 Billion trans | ||
for returning the 'bonus' 10x | ||
| we have to have completed | 10,000,000,000 | transactions |
| at a customer cost of | $0.10 | each |
| this means that customers paid | $1,000,000,000 | in total |
| Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
| Existing | 180 | 720 | 3,060 | 13,140 | 56,520 | 243,180 | 1,046,340 | 4,502,160 | 19,371,780 |
| New | 540 | 2,160 | 9,180 | 39,420 | 169,560 | 729,540 | 3,139,020 | 13,506,480 | 58,115,340 |
| Paying /mth | $10 | $15 | $20 | $25 | $30 | $30 | $30 | $30 | $30 |
| Income | $1,800 | $10,800 | $61,200 | $328,500 | $1,695,600 | $7,295,400 | $31,390,200 | $135,064,800 | $581,153,400 |
| Cumulative | $1,800 | $12,600 | $73,800 | $402,300 | $2,097,900 | $9,393,300 | $40,783,500 | $175,848,300 | $757,001,700 |