travogal: Travel Club Elite

Month	Members	Cumulative Members	GV	Cumulative GV	Direct Bonus (15%)	Team Bonus (10%)	Monthly Income	Cumulative Income
1	2	2	1200	1200	$180.00	$60.00	$240.00	$240.00
2	4	6	2400	3600		$120.00	$120.00	$360.00
3	8	14	4800	8400		$240.00	$240.00	$600.00
4	16	30	9600	18000		$480.00	$480.00	$1,080.00
5	32	62	19200	37200		$960.00	$960.00	$2,040.00
6	64	126	38400	75600		$1,920.00	$1,920.00	$3,960.00
7	128	254	76800	152400		$3,840.00	$3,840.00	$7,800.00
8	256	510	153600	306000		$7,680.00	$7,680.00	$15,480.00
9	512	1022	307200	613200		$15,360.00	$15,360.00	$30,840.00
10	1024	2046	614400	1227600		$30,720.00	$30,720.00	$61,560.00
11	2048	4094	1228800	2456400		$61,440.00	$61,440.00	$123,000.00
12	4096	8190	2457600	4914000		$122,880.00	$122,880.00	$245,880.00
Total	8,190		4,914,000	9,828,000	$180.00	$245,700.00	$245,880.00