5 Year Outlook for Amway busines

For Best results. Evaluate twice. Best Case and Worst Case.
Earnings(All Figures Per Month)- 5 Year Target.
100 No of Member
Number of members under you
1000 Rs
Business from each member per month(Average)
5000 Rs
Direct Business from you
105000 Rs
Total Business per month for your group
1615.384615
9% Percentage
6%
3150 Rs
Expenses( All Figures Per Month)
30 Hours
100 Per Hour Charge
3000 Rs
500 Rs
500 Rs
500 Rs
100 Rs
4100 Rs
Calculations
Month
Earnings
60
3150
59
2992.5
58
2842.875
57
2700.73125
56
2565.694688
55
2437.409953
54
2315.539455
53
2199.762483
52
2089.774359
51
1985.285641
50
1886.021359
49
1791.720291
48
1702.134276
47
1617.027562
46
1536.176184
45
1459.367375
44
1386.399006
43
1317.079056
42
1251.225103
41
1188.663848
40
1129.230656
39
1072.769123
38
1019.130667

PVV
Margin
Margin for members under you (Average)
Earnings Rs/month
No Inflation Considered!!
Hours Spend Per Month on Amway Busines
How much you think your time is worth per hour?.
Productive Hours cost Per month
Amway Products for self use per month
Petrol Expenses
Food/Beverages/Entertainment Expenses for expending Amway business.
Telephone Expenses
Per Month Cost
provided no inflation of expenses in 5 years
Expenses
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100

Profit/Loss
Interest on Proft Loss
-950
-1107.5
-1257.125
-1399.26875
-1534.305313
-1662.590047
-1784.460545
-1900.237517
-2010.225641
-2114.714359
-2213.978641
-2308.279709
-2397.865724
-2482.972438
-2563.823816
-2640.632625
-2713.600994
-2782.920944
-2848.774897
-2911.336152
-2970.769344
-3027.230877
-3080.869333

0
-8.30625
-18.856875
-31.48354688
-46.02915938
-62.34712676
-80.3007245
-99.76246966
-120.6135385
-142.7432193
-166.0483981
-190.433076
-215.8079151
-242.0898127
-269.2015007
-297.0711703
-325.6321192
-354.8224204
-384.5846111
-414.8654017
-445.6154017
-476.7888632
-508.34344

37
36
35
34
33
32
31
30
29
28
27
26
25
24
23
22
21
20
19
18
17
16
15
14
13
12
11
10
9
8
7
6
5
4
3
2
1
0

968.1741333
919.7654267
873.7771553
830.0882976
788.5838827
749.1546886
711.6969541
676.1121064
642.3065011
610.191176
579.6816172
550.6975364
523.1626596
497.0045266
472.1543003
448.5465852
426.119256
404.8132932
384.5726285
365.3439971
347.0767972
329.7229574
313.2368095
297.574969
282.6962206
268.5614096
255.1333391
242.3766721
230.2578385
218.7449466
207.8076993
197.4173143
187.5464486
178.1691262
169.2606698
160.7976364
152.7577545
145.1198668

4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100
4100

-3131.825867
-3180.234573
-3226.222845
-3269.911702
-3311.416117
-3350.845311
-3388.303046
-3423.887894
-3457.693499
-3489.808824
-3520.318383
-3549.302464
-3576.83734
-3602.995473
-3627.8457
-3651.453415
-3673.880744
-3695.186707
-3715.427371
-3734.656003
-3752.923203
-3770.277043
-3786.76319
-3802.425031
-3817.303779
-3831.43859
-3844.866661
-3857.623328
-3869.742161
-3881.255053
-3892.192301
-3902.582686
-3912.453551
-3921.830874
-3930.73933
-3939.202364
-3947.242245
-3954.880133

-540.239962
-572.4422232
-604.9167834
-637.632782
-670.5617638
-703.6775154
-736.9559125
-770.3747761
-803.9137385
-837.5541177
-871.2787997
-905.0721282
-938.9198019
-972.8087778
-1006.727182
-1040.664223
-1074.610118
-1108.556012
-1142.493917
-1176.416641
-1210.317733
-1244.191424
-1278.032577
-1311.836636
-1345.599582
-1379.317893
-1412.988498
-1446.608748
-1480.176377
-1513.689471
-1547.14644
-1580.545988
-1613.88709
-1647.168967
-1680.391064
-1713.553028
-1746.654694
-1779.69606

r Amway business

-Monthly Earning Growth Rate of 5% Considered

-Interest on Profit Loss 9% per annum Considered
-No Inflation of Expenses Considered.
-Fields in Grey are enterable.

Total Profit/Loss for 5 Years

Total Profit/Loss
-950
-1115.80625
-1275.981875
-1430.752297
-1580.334472
-1724.937174
-1864.761269
-1999.999987
-2130.83918
-2257.457579
-2380.02704
-2498.712785
-2613.673639
-2725.06225
-2833.025316
-2937.703795
-3039.233113
-3137.743364
-3233.359508
-3326.201554
-3416.384746
-3504.01974
-3589.212773

-238,806.64

-3672.065829
-3752.676797
-3831.139628
-3907.544484
-3981.977881
-4054.522827
-4125.258958
-4194.26267
-4261.607237
-4327.362942
-4391.597182
-4454.374592
-4515.757142
-4575.804251
-4634.572881
-4692.117638
-4748.490862
-4803.742719
-4857.921288
-4911.072644
-4963.240936
-5014.468467
-5064.795767
-5114.261667
-5162.903362
-5210.756483
-5257.855159
-5304.232076
-5349.918538
-5394.944524
-5439.33874
-5483.128673
-5526.340641
-5568.999841
-5611.130394
-5652.755392
-5693.896939
-5734.576193