Full Order Split Order Total Split 1st Month

Slim Slim NG Order Fast Start

Boxes 100 66 34 100

WH Price $ 69.00 $ 69.00 $ 69.00 $ 69.00

Total Invoice $ 6,900.00 $ 4,554.00 $ 2,346.00 $ 6,900.00

Discount 5% 5% N/A
Total Discount $ 345.00 $ 227.70 $ - $ 227.70

Net Invoice $ 6,555.00 $ 4,326.30 $ 2,346.00 $ 6,672.30

PV (Comm Vol) 52 52 52 52

Total PV 5,200 3,432 1,768 5,200

Personal Rebate 30% N/A N/A

Total Rebate $ 1,560.00 - - -

1st Month Fast Str

MGR FS % 30% 30% 30% 30%

PV 3,432 1,768 5,200

Enroller Bonus PV (1,000) (1,000) 1,000

Net PV 2,432 1,768 4,200 1,000

Total FS Comm $ 729.60 $ 530.40 $ 1,260.00 $ 300.00

Net Cost $ 4,995.00 $ 3,596.70 $ 1,815.60 $ 5,412.30

Unit Cost $ 49.95 $ 54.50 $ 53.40 $ 54.12

Reconciliation
Enroller FS $ 300.00 $ 300.00
Discount $ 117.30 $ 117.30
$ 300.00 $ 117.30 $ 417.30

$ 4,995.00

Rec Unit Cost $ 49.95