Enviar pesquisa
Carregar
Commission plan workings-v2
•
0 gostou
•
338 visualizações
C
Chadhamac
Seguir
Negócios
Educação
Denunciar
Compartilhar
Denunciar
Compartilhar
1 de 11
Baixar agora
Baixar para ler offline
Recomendados
alltel 1q 08_highlights
alltel 1q 08_highlights
finance27
Using IT to Solve Agri Crisis : eFarmDirect experience
Using IT to Solve Agri Crisis : eFarmDirect experience
Venkata Subramanian
tenneco annual reports 2001
tenneco annual reports 2001
finance46
Tim Presentation Morgan Stanley (Jan10)
Tim Presentation Morgan Stanley (Jan10)
TIM RI
Apres call 2 t11 eng
Apres call 2 t11 eng
BRMALLS
Global Verge Compensation Plan
Global Verge Compensation Plan
badgeley
Multiplus - Credit Suisse Conference
Multiplus - Credit Suisse Conference
Multiplus
Partner excellence china distributor_portal_plan
Partner excellence china distributor_portal_plan
corruptedash
Mais conteúdo relacionado
Mais procurados
1 Q09 Earnings Eng Final[20090421134102809]
1 Q09 Earnings Eng Final[20090421134102809]
Sang Park
Sap
Sap
lfeldmann
Tim 4 Q09 Webcast Eng 1
Tim 4 Q09 Webcast Eng 1
TIM RI
EUCOPS Capability
EUCOPS Capability
pManifold
43 xing noah sf 2012
43 xing noah sf 2012
NOAH Advisors
Hotel Revenue Management Basics
Hotel Revenue Management Basics
Lakesia Wright
Apre call 1 q11 engfinal
Apre call 1 q11 engfinal
BRMALLS
Apre call 1 q11 engfinal_valida
Apre call 1 q11 engfinal_valida
BRMALLS
Baseling Markeing Process
Baseling Markeing Process
Kamraan
Press Release 1 Q00 Tele Celular Sul En
Press Release 1 Q00 Tele Celular Sul En
TIM RI
Demand Generation Fundamentals by Intelligent Demand
Demand Generation Fundamentals by Intelligent Demand
Intelligent Demand
Overview of ntt com v03 01302013
Overview of ntt com v03 01302013
Tom Komuro
Revolution in fuelling hpcl case study - iima
Revolution in fuelling hpcl case study - iima
Yash Saxena
Tycoon Medical Final Asia Practicum
Tycoon Medical Final Asia Practicum
Owen Fayer
Deutsche EuroShop | Company Presentation | 12/12
Deutsche EuroShop | Company Presentation | 12/12
Deutsche EuroShop AG
tenneco annual reports 2002
tenneco annual reports 2002
finance46
Conversion Wednesday Fair Etail
Conversion Wednesday Fair Etail
▶ Kenneth Tallir ✔
Apre call 1 q11 engfinal-exoffering
Apre call 1 q11 engfinal-exoffering
BRMALLS
Where Is That Adam Smith's "Invisible Hand"?
Where Is That Adam Smith's "Invisible Hand"?
Jagannadham Thunuguntla
Growth From The Core
Growth From The Core
Guy Sullivan
Mais procurados
(20)
1 Q09 Earnings Eng Final[20090421134102809]
1 Q09 Earnings Eng Final[20090421134102809]
Sap
Sap
Tim 4 Q09 Webcast Eng 1
Tim 4 Q09 Webcast Eng 1
EUCOPS Capability
EUCOPS Capability
43 xing noah sf 2012
43 xing noah sf 2012
Hotel Revenue Management Basics
Hotel Revenue Management Basics
Apre call 1 q11 engfinal
Apre call 1 q11 engfinal
Apre call 1 q11 engfinal_valida
Apre call 1 q11 engfinal_valida
Baseling Markeing Process
Baseling Markeing Process
Press Release 1 Q00 Tele Celular Sul En
Press Release 1 Q00 Tele Celular Sul En
Demand Generation Fundamentals by Intelligent Demand
Demand Generation Fundamentals by Intelligent Demand
Overview of ntt com v03 01302013
Overview of ntt com v03 01302013
Revolution in fuelling hpcl case study - iima
Revolution in fuelling hpcl case study - iima
Tycoon Medical Final Asia Practicum
Tycoon Medical Final Asia Practicum
Deutsche EuroShop | Company Presentation | 12/12
Deutsche EuroShop | Company Presentation | 12/12
tenneco annual reports 2002
tenneco annual reports 2002
Conversion Wednesday Fair Etail
Conversion Wednesday Fair Etail
Apre call 1 q11 engfinal-exoffering
Apre call 1 q11 engfinal-exoffering
Where Is That Adam Smith's "Invisible Hand"?
Where Is That Adam Smith's "Invisible Hand"?
Growth From The Core
Growth From The Core
Destaque
Way
Way
Widovsky
How IBM Enabled its Worldwide Sales Force with Mobile Technologies
How IBM Enabled its Worldwide Sales Force with Mobile Technologies
Chris Pepin
Sales compensation plan & evaluation
Sales compensation plan & evaluation
Divakar Mantri
Commission Plan
Commission Plan
ad2action
Comp Design Principles (General) Laura Roach
Comp Design Principles (General) Laura Roach
Laura Roach
The Challenger ™ Sale – How to take control of the sales process
The Challenger ™ Sale – How to take control of the sales process
Dennis Stoutjesdijk
Destaque
(6)
Way
Way
How IBM Enabled its Worldwide Sales Force with Mobile Technologies
How IBM Enabled its Worldwide Sales Force with Mobile Technologies
Sales compensation plan & evaluation
Sales compensation plan & evaluation
Commission Plan
Commission Plan
Comp Design Principles (General) Laura Roach
Comp Design Principles (General) Laura Roach
The Challenger ™ Sale – How to take control of the sales process
The Challenger ™ Sale – How to take control of the sales process
Semelhante a Commission plan workings-v2
2Q11 Presentation
2Q11 Presentation
Gafisa RI !
2Q09 Results
2Q09 Results
EDP - Energias do Brasil
3Q09 Results
3Q09 Results
EDP - Energias do Brasil
Groupon Case Study
Groupon Case Study
David Green
alltel 1Q 08_Supplement
alltel 1Q 08_Supplement
finance27
L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510
Angel Broking
1Q12 Presentation
1Q12 Presentation
brproperties
3Q09 Presentation
3Q09 Presentation
Gafisa RI !
3Q09 Presentation
3Q09 Presentation
Gafisa RI !
RYDERFINAL1Q06EarningsReport
RYDERFINAL1Q06EarningsReport
finance44
RYDERFINAL1Q06EarningsReport
RYDERFINAL1Q06EarningsReport
finance44
Maruti
Maruti
Angel Broking
credit-suisse Slides - Presentation to analysts and media
credit-suisse Slides - Presentation to analysts and media
QuarterlyEarningsReports2
Presentation of 1 q06 results
Presentation of 1 q06 results
CSURIWEB
1Q11 Presentation
1Q11 Presentation
Gafisa RI !
Second Annual Analysts & Investors Presentation - Financial Presentation
Second Annual Analysts & Investors Presentation - Financial Presentation
Embraer RI
Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Financeira
Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Financeira
Embraer RI
2002* Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Fina...
2002* Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Fina...
Embraer RI
Press Release 2 Q02 Tele Celular Sul En
Press Release 2 Q02 Tele Celular Sul En
TIM RI
Press Release 1 Q01 Tele Celular Sul En
Press Release 1 Q01 Tele Celular Sul En
TIM RI
Semelhante a Commission plan workings-v2
(20)
2Q11 Presentation
2Q11 Presentation
2Q09 Results
2Q09 Results
3Q09 Results
3Q09 Results
Groupon Case Study
Groupon Case Study
alltel 1Q 08_Supplement
alltel 1Q 08_Supplement
L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510
1Q12 Presentation
1Q12 Presentation
3Q09 Presentation
3Q09 Presentation
3Q09 Presentation
3Q09 Presentation
RYDERFINAL1Q06EarningsReport
RYDERFINAL1Q06EarningsReport
RYDERFINAL1Q06EarningsReport
RYDERFINAL1Q06EarningsReport
Maruti
Maruti
credit-suisse Slides - Presentation to analysts and media
credit-suisse Slides - Presentation to analysts and media
Presentation of 1 q06 results
Presentation of 1 q06 results
1Q11 Presentation
1Q11 Presentation
Second Annual Analysts & Investors Presentation - Financial Presentation
Second Annual Analysts & Investors Presentation - Financial Presentation
Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Financeira
Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Financeira
2002* Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Fina...
2002* Segundo Encontro Anual Com Analistas E Investidores ApresentaçãO Fina...
Press Release 2 Q02 Tele Celular Sul En
Press Release 2 Q02 Tele Celular Sul En
Press Release 1 Q01 Tele Celular Sul En
Press Release 1 Q01 Tele Celular Sul En
Último
AMAZON SELLER VIRTUAL ASSISTANT PRODUCT RESEARCH .pdf
AMAZON SELLER VIRTUAL ASSISTANT PRODUCT RESEARCH .pdf
JohnCarloValencia4
NASA CoCEI Scaling Strategy - November 2023
NASA CoCEI Scaling Strategy - November 2023
Steve Rader
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
AnhNguyen97152
Chicago Medical Malpractice Lawyer Chicago Medical Malpractice Lawyer.pdf
Chicago Medical Malpractice Lawyer Chicago Medical Malpractice Lawyer.pdf
Sourav Sikder
WAM Corporate Presentation Mar 25 2024.pdf
WAM Corporate Presentation Mar 25 2024.pdf
Western Alaska Minerals Corp.
Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access
Boat Trailers Market PPT: Growth, Outlook, Demand, Keyplayer Analysis and Opp...
Boat Trailers Market PPT: Growth, Outlook, Demand, Keyplayer Analysis and Opp...
IMARC Group
Borderless Access - Global Panel book-unlock 2024
Borderless Access - Global Panel book-unlock 2024
Borderless Access
MoneyBridge Pitch Deck - Investor Presentation
MoneyBridge Pitch Deck - Investor Presentation
baron83
Introduction to The overview of GAAP LO 1-5.pptx
Introduction to The overview of GAAP LO 1-5.pptx
JemalSeid25
Plano de marketing- inglês em formato ppt
Plano de marketing- inglês em formato ppt
ElizangelaSoaresdaCo
Intellectual Property Licensing Examples
Intellectual Property Licensing Examples
amberjiles31
Talent Management research intelligence_13 paradigm shifts_20 March 2024.pdf
Talent Management research intelligence_13 paradigm shifts_20 March 2024.pdf
Charles Cotter, PhD
Live-Streaming in the Music Industry Webinar
Live-Streaming in the Music Industry Webinar
NathanielSchmuck
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
lokeshwarmaha
MC Heights construction company in Jhang
MC Heights construction company in Jhang
mcgroupjeya
Q2 2024 APCO Geopolitical Radar - The Global Operating Environment for Business
Q2 2024 APCO Geopolitical Radar - The Global Operating Environment for Business
APCO
Entrepreneurship & organisations: influences and organizations
Entrepreneurship & organisations: influences and organizations
P&CO
Upgrade Your Banking Experience with Advanced Core Banking Applications
Upgrade Your Banking Experience with Advanced Core Banking Applications
Intellect Design Arena Ltd
Fabric RFID Wristbands in Ireland for Events and Festivals
Fabric RFID Wristbands in Ireland for Events and Festivals
Wristbands Ireland
Último
(20)
AMAZON SELLER VIRTUAL ASSISTANT PRODUCT RESEARCH .pdf
AMAZON SELLER VIRTUAL ASSISTANT PRODUCT RESEARCH .pdf
NASA CoCEI Scaling Strategy - November 2023
NASA CoCEI Scaling Strategy - November 2023
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Chicago Medical Malpractice Lawyer Chicago Medical Malpractice Lawyer.pdf
Chicago Medical Malpractice Lawyer Chicago Medical Malpractice Lawyer.pdf
WAM Corporate Presentation Mar 25 2024.pdf
WAM Corporate Presentation Mar 25 2024.pdf
Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access - Global B2B Panel book-unlock 2024
Boat Trailers Market PPT: Growth, Outlook, Demand, Keyplayer Analysis and Opp...
Boat Trailers Market PPT: Growth, Outlook, Demand, Keyplayer Analysis and Opp...
Borderless Access - Global Panel book-unlock 2024
Borderless Access - Global Panel book-unlock 2024
MoneyBridge Pitch Deck - Investor Presentation
MoneyBridge Pitch Deck - Investor Presentation
Introduction to The overview of GAAP LO 1-5.pptx
Introduction to The overview of GAAP LO 1-5.pptx
Plano de marketing- inglês em formato ppt
Plano de marketing- inglês em formato ppt
Intellectual Property Licensing Examples
Intellectual Property Licensing Examples
Talent Management research intelligence_13 paradigm shifts_20 March 2024.pdf
Talent Management research intelligence_13 paradigm shifts_20 March 2024.pdf
Live-Streaming in the Music Industry Webinar
Live-Streaming in the Music Industry Webinar
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
MC Heights construction company in Jhang
MC Heights construction company in Jhang
Q2 2024 APCO Geopolitical Radar - The Global Operating Environment for Business
Q2 2024 APCO Geopolitical Radar - The Global Operating Environment for Business
Entrepreneurship & organisations: influences and organizations
Entrepreneurship & organisations: influences and organizations
Upgrade Your Banking Experience with Advanced Core Banking Applications
Upgrade Your Banking Experience with Advanced Core Banking Applications
Fabric RFID Wristbands in Ireland for Events and Festivals
Fabric RFID Wristbands in Ireland for Events and Festivals
Commission plan workings-v2
1.
Commission Plan
PROJECTS IN PIPELINE Area Column to be included Average Rate/Sq Ft to be included Alfara' Share of Avg Revenue/ Alfara' Profits- Amount Project Type No of Units* Total Revenue Unit (AED) Projected Profit Share % (AED) MM Residential 19 6,10,37,418 3,212,496 1,32,73,988 81.05% 10,758,917 DTJA-Res Residential 521 30,78,50,400 590,884 Retail 19 3,89,91,400 2,052,179 4,82,04,935 100.00% 48,204,935 DTJA-Com Commercial 90 16,84,16,250 1,871,292 Retail 20 4,19,11,800 2,095,590 3,31,08,476 100.00% 33,108,476 JVS Comm Commercial 352 49,54,75,584 1,407,601 Retail 36 8,19,55,874 2,276,552 7,13,51,168 70.00% 49,945,818 Sub-Total 1,057 1,19,56,38,726 1,131,162 16,59,38,568 142,018,146 * Assuming that each commercial/retail unit comprises of 1500 sq ft area * For Sales Target Fixation - Each Commercial / Retail Unit considered to be equal to 2 Residential Units PROPOSED PROJECT LAUNCHES IN 2008 Avg Revenue/ Alfara' Alfara' Share Project Type No of Units Total Revenue Unit (AED) Projected Profit Share % Amount WF-G50-Res Residential 2,165 2,23,35,63,275 1,031,669 43,28,64,018 40% 173,145,607 Sub-Total 2,165 2,233,563,275 1,031,669 432,864,018 173,145,607 TOTAL - 2008 3,222 3,429,202,001 1,064,309 598,802,586 315,163,753 Project Codes 1 MM Mulberry Mansions (13M & 13O) 2 DTJA-Res Jebel Ali Downtown Residential (Plot No.11&12) 3 DTJA-Com Jebel Ali Downtown Commercial (Plot No.3) 4 JVS Comm JVS Commercial Project (Burj Alfara'a) - Plot No.15, Dist 18 5 WF-G50-Res Water Front (G+50) - Residential Accelerator TOTAL Commission Rates Basic(p.m) OTE (Bonus) Earnings Sales Director 0.15% 50,000 439,907.33 4,89,907 Sales Managers - Direct 0.25% 25,000 236,526.54 2,61,527 Sales Managers - Channel Sales 0.20% 30,000 313,357.67 3,43,358 Sales Consultants - AM (Direct) 1.00% 10,000 157,684.37 1,67,684 Sales Consultants - CAM (Indirect) 0.50% 12,000 156,678.91 1,68,679 1.40% direct 0.85% Channel Sales Account Mgr Sales Manager Weekly No of AM's Sales Monthly % Breakup Account Manager-Direct Optimum Level 3 Units a week 12 36 144 42.86% 72 Account Manager-Channel Sales Optimum Level 6 Units a week 8 48 192 57.14% 192 20 84 336
2.
AL FARA'A PROPERTIES COMMISSION
PLAN - 2008 PROJECTS IN PIPELINE Average Rate/ Alfara' Share of Total Selling Sq Ft of Avg Revenue/ Alfara' Profits- Amount TARGET Project Type No of Units* Area (Sq Ft) Total Revenue Selling Area Unit (AED) Projected Profit Share % (AED) LAUNCH DATEs MM Residential 19 76,297 6,10,37,418 800.00 3,212,496 1,32,73,988 81.05% 10,758,917 Feb-08 DTJA-Res Residential 521 307,850 30,78,50,400 1,000.00 590,884 Retail 19 27,851 3,89,91,400 1,400.00 2,052,179 4,82,04,935 100.00% 48,204,935 Mar-08 DTJA-Com Commercial 90 134,733 16,84,16,250 1,250.00 1,871,292 Retail 20 29,937 4,19,11,800 1,400.00 2,095,590 3,31,08,476 100.00% 33,108,476 Apr-08 JVS Comm Commercial 352 527,862 49,54,75,584 938.65 1,407,601 Retail 36 54,637 8,19,55,874 1,500.00 2,276,552 7,13,51,168 70.00% 49,945,818 Apr-08 Sub-Total 1,057 11,59,167 1,19,56,38,726 1,031.46 1,131,162 16,59,38,568 142,018,146 * Assuming that each commercial/retail unit comprises of 1500 sq ft area * For Sales Target Fixation - Each Commercial / Retail Unit considered to be equal to 2 Residential Units PROPOSED PROJECT LAUNCHES IN 2008 Average Rate/ Total Selling Sq Ft of Avg Revenue/ Alfara' Alfara' Share TARGET Project Type No of Units Area (Sq Ft) Total Revenue Selling Area Unit (AED) Projected Profit Share % Amount LAUNCH DATEs WF-G50-Res Residential 2,053 1,629,663 2,11,85,62,160 1,300.00 1,031,759 40,74,53,587 37% 151,990,843 Jul-08 (Reduction due to interes MAR C-Com Commercial 561 421,000 1,34,72,00,000 3,200.00 2,400,000 58,50,42,252 38% 224,642,378 Jun-08 (Assumed Figures MAR C-Res Residential 729 583,598 1,45,89,95,000 2,500.00 2,001,365 56,21,84,619 38% 213,913,898 Jul-08 (Average Size of the apar (Assumed Figures ADH-Mad-Res Residential 413 330,000 47,85,00,000 1,450.00 1,160,000 11,27,73,100 100% 11,27,73,100 Dec-08 + (Average Size of the apar + Subject to change Sub-Total 3,756 2,964,261 5,403,257,160 1,823 1,438,497 1,667,453,558 703,320,219 TOTAL - 2008 4,813 4,123,428 6,598,895,886 1,600 1,371,005 1,833,392,126 845,338,365 Project Codes 1 MM Mulberry Mansions (13M & 13O) 2 DTJA-Res Jebel Ali Downtown Residential (Plot No.11&12) 3 DTJA-Com Jebel Ali Downtown Commercial (Plot No.3) 4 JVS Comm JVS Commercial Project (Burj Alfara'a) - Plot No.15, Dist 18 5 WF-G50-Res Water Front (G+50) - Residential MAR C-Com Maritime City Commercial MAR C-Res Maritime City Residential ADH-Mad-Res Abudhabi Residential - Reem Island AVG MONTHLY EARNINGS ANNUAL EARNINGS Sales Target (Units) - Monthly TOTAL Annual (Based Avg Monthly ANNUAL OTE As per available on available Commn / Commission Rates Basic(p.m) Commission Earnings (AED) Amount GBP Optimum stock stock) Unit Sold Sales Director 0.100% 50,000 439,907 489,907 5,878,888 810,881 336 355.42 4265 1,238 Sales Managers - Direct 0.250% 25,000 236,527 261,527 3,138,319 432,872 72 76.33 916 3,099 Sales Managers - Channel Sales 0.125% 35,000 313,358 348,358 4,180,292 576,592 192 202.75 2433 1,546 Sales Consultants - AM (Direct) 1.000% 10,000 157,684 167,684 2,012,212 277,546 12 12.72 153 12,367 Sales Consultants - CAM (Indirect) 0.500% 12,000 156,679 168,679 2,024,147 279,193 24 25.34 304 6,185 1.350% Total Commission For Direct Sales 0.725% Channel Sales (Excluding External Brokerage) 3.000% External Brokers 3.725% Total Commission For Channel Sales Weekly No of AM's Sales Monthly % Breakup Account Manager-Direct Optimum Level 3 Units a week 12 36 144 42.86% Account Manager-Channel Sales Optimum Level 6 Units a week 8 48 192 57.14% 20 84 336 Sales Team - Target Head Count Avg Monthly/Person Total Sales Director 1 5,878,888 5878888 Sales Manager-Direct Sales 2 3,138,319 6276638 Sales Manager-Channel Sales 1 4,180,292 4180292 Account Managers (Consultants)- Direct Sales 12 (6 Per Manager) 2,012,212 24146544 Channel Account Managers (Consultants)- Channel Sales 8 (8 Per Manager) 2,024,147 16193176 56,675,538 Total Rev 5,278,889,549 1.07%
3.
SALES REVENUE
SALES REVENUE -Direct Sales Project Code Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 MM - 22,487,472 - - - - - - - - - - - - - - - - - - - - - - DTJA-Res - - 89,347,392 29,782,464 - - - - - - - - - - - - - - - - - - - - DTJA-Com - - - 68,834,635 - - - - - - - - - - - - - - - - - - - - JVS-Comm - - - 17,858,712 107,152,272 80,364,204 - - - - - - - - - - - - - - - - - - WF-G50-Res - - - - - - 148,573,296 148,573,296 148,573,296 148,573,296 126,906,357 - - - - - - - - - - - - - MAR C-Com - - - - - 345,600,000 117,600,000 - - - - - - - - - - - - - - - - - MAR C-Res - - - - - - 288,196,560 222,151,515 - - - - - - - - - - - - - - - - ADH-Mad-Res - - - - - - - - - - - 160,080,000 - - - - - - - - - - - - TOTAL - 22,487,472 89,347,392 116,475,811 107,152,272 425,964,204 554,369,856 370,724,811 148,573,296 148,573,296 126,906,357 160,080,000 - - - - - - - - - - - - 46.67% 42.86% 42.59% 42.86% 43.34% 42.96% 44.08% 42.86% 42.86% 41.14% 41.82% SALES REVENUE -Channel Sales Project Code Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 MM - 25,699,968 - - - - - - - - - - - - - - - - - - - - - - DTJA-Res - - 119,129,856 39,709,952 - - - - - - - - - - - - - - - - - - - - DTJA-Com - - - 99,427,805 - - - - - - - - - - - - - - - - - - - - JVS-Comm - - - 17,858,712 142,869,696 95,990,577 - - - - - - - - - - - - - - - - - - WF-G50-Res - - - - - - 198,097,728 198,097,728 198,097,728 198,097,728 181,589,584 - - - - - - - - - - - - - MAR C-Com - - - - - 460,800,000 153,600,000 - - - - - - - - - - - - - - - - - MAR C-Res - - - - - - 384,262,080 272,185,640 - - - - - - - - - - - - - - - - ADH-Mad-Res - - - - - - - - - - - 222,720,000 - - - - - - - - - - - - TOTAL - 25,699,968 119,129,856 156,996,469 142,869,696 556,790,577 735,959,808 470,283,368 198,097,728 198,097,728 181,589,584 222,720,000 - - - - - - - - - - - - 53.33% 57.14% 57.41% 57.14% 56.66% 57.04% 55.92% 57.14% 57.14% 58.86% 58.18% TOTAL SALES REVENUE Project Code Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 MM - 48,187,440 - - - - - - - - - - - - - - - - - - - - - - DTJA-Res - - 208,477,248 69,492,416 - - - - - - - - - - - - - - - - - - - - DTJA-Com - - - 168,262,440 - - - - - - - - - - - - - - - - - - - - JVS-Comm - - - 35,717,424 250,021,968 176,354,781 - - - - - - - - - - - - - - - - - - WF-G50-Res - - - - - - 346,671,024 346,671,024 346,671,024 346,671,024 308,495,941 - - - - - - - - - - - - - MAR C-Com - - - - - 806,400,000 271,200,000 - - - - - - - - - - - - - - - - - MAR C-Res - - - - - - 672,458,640 494,337,155 - - - - - - - - - - - - - - - - ADH-Mad-Res - - - - - - - - - - - 382,800,000 - - - - - - - - - - - - TOTAL - 48,187,440 208,477,248 273,472,280 250,021,968 982,754,781 1,290,329,664 841,008,179 346,671,024 346,671,024 308,495,941 382,800,000 - - - - - - - - - - - - Optimum Monthly SALES TARGETS Target Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 SALES DIRECTOR No of Units 336 - 15 336 336 336 573 785 583 336 336 299 330 - - - - - - - - - - - - Amount - 48,187,440 208,477,248 273,472,280 250,021,968 982,754,781 1,290,329,664 841,008,179 346,671,024 346,671,024 308,495,941 382,800,000 - - - - - - - - - - - - SALES MANAGER - DIRECT Total No of Units - 7 144 144 144 252 337 255 144 144 123 138 - - - - - - - - - - - - Total No of Managers 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 Per Manager 72 - 4 72 72 72 126 169 128 72 72 62 69 - - - - - - - - - - - - Total Revenue - 22,487,472 89,347,392 116,475,811 107,152,272 425,964,204 554,369,856 370,724,811 148,573,296 148,573,296 126,906,357 160,080,000 - - - - - - - - - - - - Per Manager - 11,243,736 44,673,696 58,237,905 53,576,136 212,982,102 277,184,928 185,362,406 74,286,648 74,286,648 63,453,179 80,040,000 - - - - - - - - - - - - ACCOUNT MANAGER - DIRECT Total No of Units - 7 144 144 144 252 337 255 144 144 123 138 - - - - - - - - - - - - Total No of Consultants 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Per Consultant(AM) 12 - 1 12 12 12 21 28 21 12 12 10 12 - - - - - - - - - - - - Total Revenue - 22,487,472 89,347,392 116,475,811 107,152,272 425,964,204 554,369,856 370,724,811 148,573,296 148,573,296 126,906,357 160,080,000 - - - - - - - - - - - - Per Consultant(AM) - 1,873,956 7,445,616 9,706,318 8,929,356 35,497,017 46,197,488 30,893,734 12,381,108 12,381,108 10,575,530 13,340,000 - - - - - - - - - - - - SALES MANAGER - CHANNEL SALES Total No of Units - 8 192 192 192 321 448 328 192 192 176 192 - - - - - - - - - - - - Total No of Managers 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Per Manager 192 - 8 192 192 192 321 448 328 192 192 176 192 - - - - - - - - - - - - Total Revenue - 25,699,968 119,129,856 156,996,469 142,869,696 556,790,577 735,959,808 470,283,368 198,097,728 198,097,728 181,589,584 222,720,000 - - - - - - - - - - - - Per Manager - 25,699,968 119,129,856 156,996,469 142,869,696 556,790,577 735,959,808 470,283,368 198,097,728 198,097,728 181,589,584 222,720,000 - - - - - - - - - - - - ACCOUNT MANAGER - CHANNEL SALES Total No of Units - 8 192 192 192 321 448 328 192 192 176 192 - - - - - - - - - - - - Total No of Consultants 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Per Consultant(AM) 24 - 1 24 24 24 40 56 41 24 24 22 24 - - - - - - - - - - - - Total Revenue - 25,699,968 119,129,856 156,996,469 142,869,696 556,790,577 735,959,808 470,283,368 198,097,728 198,097,728 181,589,584 222,720,000 - - - - - - - - - - - - Per Consultant(AM) - 3,212,496 14,891,232 19,624,559 17,858,712 69,598,822 91,994,976 58,785,421 24,762,216 24,762,216 22,698,698 27,840,000 - - - - - - - - - - - - Green Colour Denotes the month where inventory is short compared to the optimum levels. Assuming that only 80 % of the units will be sold during launch phase and balance 20% will be done only by the end of the project SALES COMMISSION SALES DIRECTOR Total Commission - 48,187 208,477 273,471 250,022 982,755 1,290,330 841,008 346,671 346,671 308,496 382,800 - - - - - - - - - - - - SALES MANAGER - DIRECT Total Commission - 56,219 223,368 291,190 267,881 1,064,911 1,385,924 926,812 371,433 371,433 317,266 400,200 - - - - - - - - - - - - Total No of Managers 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 Commission Per Manager - 28,110 111,684 145,595 133,941 532,456 692,962 463,406 185,717 185,717 158,633 200,100 - - - - - - - - - - - - ACCOUNT MANAGER - DIRECT Total Commission - 224,875 893,474 1,164,758 1,071,523 4,259,642 5,543,699 3,707,248 1,485,733 1,485,733 1,269,064 1,600,800 - - - - - - - - - - - - Total No of AM - Consultants 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Commission Per Consultant - 18,740 74,456 97,063 89,294 354,970 461,975 308,937 123,811 123,811 105,755 133,400 - - - - - - - - - - - - SALES MANAGER - CHANNEL SALES Total Commission - 32,125 148,912 196,245 178,587 695,988 919,950 587,854 247,622 247,622 226,987 278,400 - - - - - - - - - - - - Total No of Managers 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Commission Per Manager - 32,125 148,912 196,245 178,587 695,988 919,950 587,854 247,622 247,622 226,987 278,400 - - - - - - - - - - - - ACCOUNT MANAGER - CHANNEL SALES Total Commission - 128,500 595,649 784,983 714,348 2,783,953 3,679,799 2,351,417 990,489 990,489 907,948 1,113,600 - - - - - - - - - - - - Total No of AM - Consultants 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Commission Per Consultant - 16,063 74,456 98,123 89,294 347,994 459,975 293,927 123,811 123,811 113,494 139,200 - - - - - - - - - - - - TOTAL COMMISSION TO INTERNAL SALES TEAM 489,906 2,069,880 2,710,647 2,482,361 9,787,249 12,819,702 8,414,339 3,441,948 3,441,948 3,029,761 3,775,800 - - - - - - - - - - - - TOTAL SALES REVENUE 48,187,440 208,477,248 273,472,280 250,021,968 982,754,781 1,290,329,664 841,008,179 346,671,024 346,671,024 308,495,941 382,800,000 - - - - - - - - - - - - COMMISSION/SALES REVENUE % 1.02% 0.99% 0.99% 0.99% 1.00% 0.99% 1.00% 0.99% 0.99% 0.98% 0.99% SALES COMMISSION - Quarterly Breakup Commission Rate Q1 -2008 Q2 -2008 Q3 -2008 Q4 -2008 2008 - TOTAL Monthly Avg Q1 -2009 Q2 -2009 Q3 -2009 Q4 -2009 2009 - TOTAL Monthly Avg Sales Director 0.10% 256,664 1,506,248 2,478,009 1,037,967 5,278,888 439,907 - - - - - - Sales Manager (Per Person) - Direct Sales 0.25% 139,794 811,991 1,342,085 544,450 2,838,319 236,527 - - - - - - Sales Manager (Per Person) - Channel Sales 0.13% 181,037 1,070,820 1,755,426 753,009 3,760,292 313,358 - - - - - - Account Manager (Per Person) - Direct Sales 1.00% 93,196 541,327 894,723 362,966 1,892,212 157,684 - - - - - - Account Manager (Per Person) - In-Direct Sales 0.50% 90,519 535,411 877,713 376,505 1,880,147 156,679 - - - - - - Revenue Breakup - 2008 Revenue Avg Commission Commission Amt Direct 2,270,654,767 1.35% 30,653,839 Channel Sales 3,008,234,782 3.73% 112,056,746 TOTAL 5,278,889,549 2.70% 142,710,585
4.
SALES TARGETS -
No of UNITS Proposed Date of Project Code Launch Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 ADH-MAD-RES Dec-08 Available Units at the beginning of the Month 330 0 0 0 0 0 0 0 0 0 0 0 0 Direct Sales No of Sales Manager(SM) - Direct 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 No of Sales Consultants(AM) under each SM 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 Total Number of Sales Consultants - Direct 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Units Property Sold Per AM Per Month 11.50 Indirect Sales No of Channel Sales Manager(SM) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 No of Sales Consultants(AM) under each SM 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Total Number of Sales Consultants - In-Direct (CAM) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Units Property Sold Per CAM Per Month 24 Total Head Count Sales Director 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Sales Managers 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 Sales Consultants 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 Sales Administrators 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 TOTAL 0 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 Commission Rates Sales Director 0.10% Sales Managers - Direct 0.25% Sales Managers - Channel Sales 0.13% Sales Consultants - AM (Direct) 1.00% Sales Consultants - CAM (Indirect) 0.50% Sales Administrators SALES REVENUE Average Value/Unit Sold 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 1,160,000 Direct - - - - - - - - - - - 160,080,000 - - - - - - - - - - - - Indirect - - - - - - - - - - - 222,720,000 - - - - - - - - - - - - Total Monthly Revenue Target - - - - - - - - - - - 382,800,000 - - - - - - - - - - - - SALES COMMISSION Sales Director - - - - - - - - - - - 382,800 - - - - - - - - - - - - Sales Manager- Direct - - - - - - - - - - - 400,200 - - - - - - - - - - - - Sales Manager- Channel Sales - - - - - - - - - - - 278,400 - - - - - - - - - - - - Sales Consultants - AM - - - - - - - - - - - 1,600,800 - - - - - - - - - - - - Sales Consultants - CAM - - - - - - - - - - - 1,113,600 - - - - - - - - - - - - TOTAL Commission - - - - - - - - - - - 3,775,800 - - - - - - - - - - - -
5.
SALES TARGETS -
No of UNITS Proposed Date of Project Code Launch Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 MAR C-RES Jul-08 Available Units at the beginning of the Month 583 247 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Direct Sales No of Sales Manager(SM) - Direct 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 No of Sales Consultants(AM) under each SM 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 Total Number of Sales Consultants - Direct 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Units Property Sold Per AM Per Month 12 9.25 Indirect Sales No of Channel Sales Manager(SM) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 No of Sales Consultants(AM) under each SM 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Total Number of Sales Consultants - In-Direct (CAM) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Units Property Sold Per CAM Per Month 24 17 Total Head Count Sales Director 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Sales Managers 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 Sales Consultants 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 Sales Administrators 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 TOTAL 0 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 Commission Rates Sales Director 0.10% Sales Managers - Direct 0.25% Sales Managers - Channel Sales 0.13% Sales Consultants - AM (Direct) 1.00% Sales Consultants - CAM (Indirect) 0.50% Sales Administrators SALES REVENUE Average Value/Unit Sold 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 2,001,365 Direct - - - - - - 288,196,560 222,151,515 - - - - - - - - - - - - - - - - Indirect - - - - - - 384,262,080 272,185,640 - - - - - - - - - - - - - - - - Total Monthly Revenue Target - - - - - - 672,458,640 494,337,155 - - - - - - - - - - - - - - - - SALES COMMISSION Sales Director - - - - - - 672,459 494,337 - - - - - - - - - - - - - - - - Sales Manager- Direct - - - - - - 720,491 555,379 - - - - - - - - - - - - - - - - Sales Manager- Channel Sales - - - - - - 480,328 340,232 - - - - - - - - - - - - - - - - Sales Consultants - AM - - - - - - 2,881,966 2,221,515 - - - - - - - - - - - - - - - - Sales Consultants - CAM - - - - - - 1,921,310 1,360,928 - - - - - - - - - - - - - - - - TOTAL Commission - - - - - - 6,676,554 4,972,391 - - - - - - - - - - - - - - - -
6.
SALES TARGETS -
No of UNITS Proposed Date of Project Code Launch Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 MAR C-COM Jun-08 Available Units at the beginning of the Month 449 113 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Direct Sales No of Sales Manager(SM) - Direct 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 No of Sales Consultants(AM) under each SM 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 Total Number of Sales Consultants - Direct 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Units Property Sold Per AM Per Month 12 4.08 Indirect Sales No of Channel Sales Manager(SM) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 No of Sales Consultants(AM) under each SM 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Total Number of Sales Consultants - In-Direct (CAM) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Units Property Sold Per CAM Per Month 24 8 Total Head Count Sales Director 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Sales Managers 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 Sales Consultants 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 Sales Administrators 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 TOTAL 0 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 Commission Rates Sales Director 0.10% Sales Managers - Direct 0.25% Sales Managers - Channel Sales 0.13% Sales Consultants - AM (Direct) 1.00% Sales Consultants - CAM (Indirect) 0.50% Sales Administrators SALES REVENUE Average Value/Unit Sold 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 2,400,000 Direct - - - - - 345,600,000 117,600,000 - - - - - - - - - - - - - - - - - Indirect - - - - - 460,800,000 153,600,000 - - - - - - - - - - - - - - - - - Total Monthly Revenue Target - - - - - 806,400,000 271,200,000 - - - - - - - - - - - - - - - - - SALES COMMISSION Sales Director - - - - - 806,400 271,200 - - - - - - - - - - - - - - - - - Sales Manager- Direct - - - - - 864,000 294,000 - - - - - - - - - - - - - - - - - Sales Manager- Channel Sales - - - - - 576,000 192,000 - - - - - - - - - - - - - - - - - Sales Consultants - AM - - - - - 3,456,000 1,176,000 - - - - - - - - - - - - - - - - - Sales Consultants - CAM - - - - - 2,304,000 768,000 - - - - - - - - - - - - - - - - - TOTAL Commission - - - - - 8,006,400 2,701,200 - - - - - - - - - - - - - - - - -
7.
SALES TARGETS -
No of UNITS Proposed Date of Project Code Launch Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 WF-G50-Res Jul-08 Available Units at the beginning of the Month 1643 1307 971 635 299 0 0 0 0 0 0 0 0 0 0 0 0 0 Direct Sales No of Sales Manager(SM) - Direct 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 No of Sales Consultants(AM) under each SM 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 Total Number of Sales Consultants - Direct 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Units Property Sold Per AM Per Month 0 12 12 12 12 10.25 Indirect Sales No of Channel Sales Manager(SM) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 No of Sales Consultants(AM) under each SM 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Total Number of Sales Consultants - In-Direct (CAM) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Units Property Sold Per CAM Per Month 0 24 24 24 24 22 Total Head Count Sales Director 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Sales Managers 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 Sales Consultants 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 Sales Administrators 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 TOTAL 0 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 Commission Rates Sales Director 0.10% Sales Managers - Direct 0.25% Sales Managers - Channel Sales 0.13% Sales Consultants - AM (Direct) 1.00% Sales Consultants - CAM (Indirect) 0.50% Sales Administrators SALES REVENUE Average Value/Unit Sold 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 1,031,759 Direct - - - - - - 148,573,296 148,573,296 148,573,296 148,573,296 126,906,357 - - - - - - - - - - - - - Indirect - - - - - - 198,097,728 198,097,728 198,097,728 198,097,728 181,589,584 - - - - - - - - - - - - - Total Monthly Revenue Target - - - - - - 346,671,024 346,671,024 346,671,024 346,671,024 308,495,941 - - - - - - - - - - - - - SALES COMMISSION Sales Director - - - - - - 346,671 346,671 346,671 346,671 308,496 - - - - - - - - - - - - - Sales Manager- Direct - - - - - - 371,433 371,433 371,433 371,433 317,266 - - - - - - - - - - - - - Sales Manager- Channel Sales - - - - - - 247,622 247,622 247,622 247,622 226,987 - - - - - - - - - - - - - Sales Consultants - AM - - - - - - 1,485,733 1,485,733 1,485,733 1,485,733 1,269,064 - - - - - - - - - - - - - Sales Consultants - CAM - - - - - - 990,489 990,489 990,489 990,489 907,948 - - - - - - - - - - - - - TOTAL Commission - - - - - - 3,441,948 3,441,948 3,441,948 3,441,948 3,029,761 - - - - - - - - - - - - -
8.
SALES TARGETS -
No of UNITS Proposed Date of Project Code Launch Jan-08 Feb-08 Mar-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Sep-08 Oct-08 Nov-08 Dec-08 Jan-09 Feb-09 Mar-09 Apr-09 May-09 Jun-09 Jul-09 Aug-09 Sep-09 Oct-09 Nov-09 Dec-09 JVC-Comm Apr-08 Available Units at the beginning of the Month 621 573 237 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Direct Sales No of Sales Manager(SM) - Direct 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 No of Sales Consultants(AM) under each SM 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 Total Number of Sales Consultants - Direct 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 Units Property Sold Per AM Per Month 2 12 9 Indirect Sales No of Channel Sales Manager(SM) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 No of Sales Consultants(AM) under each SM 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Total Number of Sales Consultants - In-Direct (CAM) 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 Units Property Sold Per CAM Per Month 3 24 16.125 Total Head Count Sales Director 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Sales Managers 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 Sales Consultants 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 Sales Administrators 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 TOTAL 0 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 26 Commission Rates Sales Director 0.10% Sales Managers - Direct 0.25% Sales Managers - Channel Sales 0.13% Sales Consultants - AM (Direct) 1.00% Sales Consultants - CAM (Indirect) 0.50% Sales Administrators SALES REVENUE Average Value/Unit Sold 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 744,113 Direct - - - 17,858,712 107,152,272 80,364,204 - - - - - - - - - - - - - - - - - - Indirect - - - 17,858,712 142,869,696 95,990,577 - - - - - - - - - - - - - - - - - - Total Monthly Revenue Target - - - 35,717,424 250,021,968 176,354,781 - - - - - - - - - - - - - - - - - - SALES COMMISSION Sales Director - - - 35,717 250,022 176,355 - - - - - - - - - - - - - - - - - - Sales Manager- Direct - - - 44,647 267,881 200,911 - - - - - - - - - - - - - - - - - - Sales Manager- Channel Sales - - - 22,323 178,587 119,988 - - - - - - - - - - - - - - - - - - Sales Consultants - AM - - - 178,587 1,071,523 803,642 - - - - - - - - - - - - - - - - - - Sales Consultants - CAM - - - 89,294 714,348 479,953 - - - - - - - - - - - - - - - - - - TOTAL Commission - - - 370,568 2,482,361 1,780,849 - - - - - - - - - - - - - - - - - -
Baixar agora