These scenarios below are for illustrative purposes, and merely represents the potential income.
Recruiter 1: Low Performer
Month 1 Earnings:
Month 2 Earnings:
New recruits: 3 (2 Standard, 1 Premium)
Monthly commission: (3 * R17.00) + (1 * R42.00) + Previous Month Residual = R93.00 + R17.00 (from Month 1) = R110.00
Month 3 Earnings:
Estimated Monthly Earnings Growth:
Month 1: R54.50
Month 2: R110.00
Month 3: R144.00
Estimated Annual Earnings: Total over 12 months considering continuous recruitment growth ≈ R2,300
Recruiter 2: Moderate Performer
Month 1 Earnings:
Month 2 Earnings:
New recruits: 5 (3 Standard, 2 Enhanced)
Monthly commission: (3 x R34.00) + (2 x R57.00) + Previous Month Residual = R258.00 + R224.00 = R482.00
Month 3 Earnings:
New recruits: 4 (2 Standard, 1 Premium, 1 Deluxe)
Monthly commission: (2 x R34.00) + (1 x R42.00) + (1 x R115.00) + Previous Months' Residual = R225.00 + R482.00 = R707.00
Estimated Monthly Earnings Growth:
Month 1: R224.00
Month 2: R482.00
Month 3: R707.00
Estimated Annual Earnings: Total over 12 months considering continuous recruitment growth ≈ R8,500
Recruiter 3: Good Performer
Month 1 Earnings:
Month 2 Earnings:
New recruits: 12 (5 Standard, 3 Enhanced, 4 Premium)
Monthly commission: (5 x R255.00) + (3 x R171.00) + (4 x R252.00) + Previous Month Residual = R2,250.00 + R1,845.00 = R4,095.00
Month 3 Earnings:
New recruits: 15 (5 Standard, 5 Enhanced, 5 Premium)
Monthly commission: (5 x R255.00) + (5 x R171.00) + (5 x R252.00) + Previous Months' Residual = R3,390.00 + R4,095.00 = R7,485.00
Estimated Monthly Earnings Growth:
Month 1: R1,845.00
Month 2: R4,095.00
Month 3: R7,485.00
Estimated Annual Earnings: Total over 12 months considering continuous recruitment growth ≈ R88,000
Recruiter 4: Top Performer
Month 1 Earnings:
Month 2 Earnings:
New recruits: 30 (10 Standard, 10 Enhanced, 10 Premium)
Monthly commission: (10 x R510.00) + (10 x R855.00) + (10 x R1,260.00) + Previous Month Residual = R5,025.00 + R2,625.00 = R7,650.00
Month 3 Earnings:
New recruits: 40 (10 Standard, 10 Enhanced, 20 Premium)
Monthly commission: (10 x R510.00) + (10 x R855.00) + (20 x R1,260.00) + Previous Months' Residual = R8,760.00 + R7,650.00 = R16,410.00
Estimated Monthly Earnings Growth:
Month 1: R2,625.00
Month 2: R7,650.00
Month 3: R16,410.00
Estimated Annual Earnings: Total over 12 months considering continuous recruitment growth ≈ R150,000
Summary of Potential Earnings:
Recruiter 1 (Low Performer): R2,300 per year
Recruiter 2 (Moderate Performer): R8,500 per year
Recruiter 3 (Good Performer): R88,000 per year
Recruiter 4 (Top Performer): R150,000 per year
These revised estimates reflect the cumulative impact of residual income, showing how the monthly earnings grow significantly as more recruits are added over time.