{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Sample","Income Estimator","Picture Income Est","Blank "],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1904"}

{"sheet":"Sample","index":0,"n_rows":16,"n_cols":24,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original","PVC","Add to Column","Column","End Result"]
[null,null,null,null,null,null,null,"6-4-5 Income Calculator",null,null,null,null,null,null,null,null,null,null,"Col 6",{"$f":"H8","v":847},{"$f":"N8","v":762.84},"Col 6",{"$f":"SUM(T2:U2)","v":1609.8400000000001}]
[null,null,null,null,null,null,null,"  Conference to Conference Planning",null,null,null,null,null,null,null,null,null,null,"Col 4",{"$f":"H9","v":1400},{"$f":"SUM(N8:N9)","v":1779.96},"Col 4",{"$f":"SUM(T3:U3)","v":3179.96}]
[null,null,null,null,null,null,null,"      Name:",null,null,"Sample of a 6 Month Plan",null,null,null,null,null,null,null,"Col 5",{"$f":"H10","v":3200},{"$f":"SUM(N8:N10)","v":3305.6400000000003},"Col5",{"$f":"SUM(T4:U4)","v":6505.64}]
["      Choose View in Order"]
[null,"Maximize your 6-4-5  Income $1,500","PVC Goal Rounded",null,null,"PVC   Targets","Income Targets","….. Enter …..       Data",null,null,"Enter Your Plan","Enter Timeline  ",null,null,"….. PVC   … Results","VF Income Results","SC Income Results",null,"Trios",169.5,{"$f":"SUM(T6/4)","v":42.375},6776,"160 Trios"]
[null,"Columns 6 4 5 ","Col 6-4-5 ","PC D DD VF ","A's, 1's, 2's","A, 1, 2 ",null,"Current Month Col 6-4-5 PVC","PVC Needed ","Trios Needed","Trios Per Month","# of Months","Resulting  Trio Plan"," Resulting PVC","Col 6-4-5 "," 6-4-5 Income"," 6-4-5 Income",null,{"$f":"SUM(T7/42.3)","v":38.057683215130027},{"$f":"SUM(H8+N8)","v":1609.8400000000001},{"$f":"SUM(T7*0.14)","v":225.37760000000003},{"$f":"SUM(S7*9.75)","v":371.06241134751775},{"$f":"SUM(U7:V7)","v":596.44001134751784},"Col 6 VF"]
[null,"Col 6   (Pers Total)",1600,"PC's "," 40 A's ",1694,750,847,{"$f":"SUM(F8-H8)","v":847},{"$f":"SUM(I8/40)","v":21.175000000000001},3,6,{"$f":"SUM(L8*K8)","v":18},{"$f":"SUM(M8*42.38)","v":762.84},{"$f":"SUM(H8+N8)","v":1609.8400000000001},{"$f":"SUM(U7:V7)","v":596.44001134751784},{"$f":"SUM(U8:V8)","v":725.22721134751782},null,{"$f":"S7","v":38.057683215130027},{"$f":"T7","v":1609.8400000000001},{"$f":"SUM(T8*0.22)","v":354.16480000000001},{"$f":"SUM(S8*9.75)","v":371.06241134751775},{"$f":"SUM(U8:V8)","v":725.22721134751782},"Col 6 SC"]
[null,"Col 4  (PB)",3200,"HLP's","40 1's",1694,350,1400,{"$f":"SUM(F9-(H9-H8))","v":1141},{"$f":"SUM(I9/40)","v":28.524999999999999},4,6,{"$f":"SUM(L9*K9)","v":24},{"$f":"SUM(M9*42.38)","v":1017.1200000000001},{"$f":"SUM(H9+N8+N9)","v":3179.96},{"$f":"SUM(T9*0.13)","v":204.1156},{"$f":"SUM(T9*0.21)","v":329.72519999999997},null,"Col 4 ",{"$f":"SUM(O9-O8)","v":1570.12},0.13,{"$f":"SUM(T9*U9)","v":204.1156},"VF"]
[null,"Col 5  (POB Open)",6400,"2000+'s","80 2's",3388,440,3200,{"$f":"SUM(F10-(H10-H9))","v":1588},{"$f":"SUM(I10/40)","v":39.700000000000003},6,6,{"$f":"SUM(L10*K10)","v":36},{"$f":"SUM(M10*42.38)","v":1525.68},{"$f":"SUM(H10+N11)","v":6505.64},null,{"$f":"SUM(T11*0.13)","v":432.33840000000004},null,"Col 4",{"$f":"T9","v":1570.12},0.21,{"$f":"SUM(T10*U10)","v":329.72519999999997},"SC"]
[null,null,null,null,null,"Income ",{"$f":"SUM(G8:G10)","v":1540},null,null,null,{"$f":"SUM(K8:K10)","v":13},null,{"$f":"SUM(M8:M10)","v":78},{"$f":"SUM(N8:N10)","v":3305.6400000000003},null,{"$f":"SUM(P8:P10)","v":800.55561134751781},{"$f":"SUM(Q8:Q10)","v":1487.2908113475178},null,"Col 5",{"$f":"SUM(O10-O9)","v":3325.6800000000003},0.13,{"$f":"SUM(T11*U11)","v":432.33840000000004}]
[]
["Revised 4/8/17","Col 4 - Plan 3-4 Trios for DD's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6/8)","v":847}]
[null,"Col 5 - Plan 12 Trios for FT-VF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T13*2)","v":1694}]
[null,"Col 5 - Plan 12 Trios for VF-PB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T14*2)","v":3388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T15*2)","v":6776}]

{"sheet":"Income Estimator","index":1,"n_rows":24,"n_cols":16,"rows_kept":24,"cut":false,"hidden":true,"merged":[[21,1,21,2],[21,5,21,6],[21,9,21,10],[21,13,21,14],[23,1,23,2],[23,13,23,14],[20,5,20,6],[20,9,20,10],[16,1,16,2],[16,5,16,6],[16,9,16,10],[18,1,18,2],[18,5,18,6],[18,9,18,10],[19,5,19,6],[19,9,19,10],[16,13,16,14],[17,1,17,2],[17,5,17,6],[17,9,17,10],[17,13,17,14],[12,1,12,3],[12,5,12,7],[12,9,12,11],[12,13,12,15],[15,1,15,2],[15,5,15,6],[15,9,15,10],[15,13,15,15],[10,1,10,3],[10,5,10,7],[10,9,10,11],[10,13,10,15],[11,1,11,3],[11,5,11,7],[11,9,11,11],[11,13,11,15],[0,1,0,14],[1,4,1,11],[2,4,2,11],[7,4,8,4],[7,8,8,8],[7,11,8,12]]}
[null,"Simple, Fun and Financially Rewarding"]
[null,null,null,null," 6-4-5 Residual Income"]
[null,null,null,null,"ABC Easy as 123"]
[]
[null,null,"A: Customers",null,null,null,"B: Level 1",null,null,null,"   B: Level 2",null,null,null,"       B:  Level 3"]
[]
[]
[]
[]
[]
[null,"   40 Trio Customers",null,null,null," 40 Trio Customers from",null,null,null,"80 Trio Customers from",null,null,null,"Total SC Income from"]
[null,"Your Personal Customers",null,null,null," Dealers & Direct Distributors",null,null,null,"Virtual Franchisees",null,null,null,"PC, DLR/ DD & VF's"]
[null," 1,600 PVC",null,null,null,"1,600 PVC",null,null,null,"3,200 PVC ",null,null,null," (A, B1 & B2)"]
[]
[]
[null,"Strong Customer Base",null,40,"✚","10 HLP's w/ 4 Trios",null,40,"✚","4 VF's w/ 20 Trios",null,80,"=","Residual Monthly Income  "]
[null," Customer Orders",null,40,null,"DLR's & DD Orders",null,40,null," Your VF's Orders",null,80,null,"Rounded PVC",null,"Income from"]
[null," Monthly Trio PVC",null,42.35,null," Monthly Trio PVC",null,42.35,null," Monthly Trio PVC",null,42.35,null,"Cumulative Column Total",null,"A, B1, B2"]
[null," Posted PVC",null,{"$f":"SUM(D17*D18)","v":1694},null," Posted PVC",null,{"$f":"SUM(H17*H18)","v":1694},null," Posted PVC",null,{"$f":"SUM(L17*L18)","v":3388},null,"  Col 6    (PC)",1600,{"$f":"D22","v":762.68000000000006}]
[null,"  Rate",0.22,{"$f":"SUM(D19*C20)","v":372.68},null,"  Rate",null,0.21,null," Rate",null,0.13,null,"  Col 4    (PB)",3200,{"$f":"H22","v":355.74}]
[null,"  Retail Profit",{"$f":"SUM(39/4)","v":9.75},{"$f":"SUM(D17*C21)","v":390},null," Col 4 Dist's ",null,{"$f":"SUM(H19*H20)","v":355.74},"✚"," Col 5 VF's",null,{"$f":"SUM(L19*L20)","v":440.44},null,"  Col 5    (POB)",6400,{"$f":"L22","v":440.44}]
[null,"Col 6 Customers",null,{"$f":"SUM(D20:D21)","v":762.68000000000006},null,"Col 4 DLR & DD",null,{"$f":"SUM(H21)","v":355.74},"✚","    Col 5 VF",null,{"$f":"SUM(L21)","v":440.44},"="," Total 6-4-5 Income",null,{"$f":"SUM(P19:P21)","v":1558.8600000000001}]
[]
[null,"Rounded",null,750,"✚","✚",null,null,"Rounded",750,null,null,"=","Rounded",null,1500]

{"sheet":"Picture Income Est","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Blank ","index":3,"n_rows":16,"n_cols":24,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original","PVC","Add to Column","Column","End Result"]
[null,null,null,null,null,null,null,"6-4-5 Income Calculator",null,null,null,null,null,null,null,null,null,null,"Col 6",{"$f":"H8","v":0},{"$f":"N8","v":0},"Col 6",{"$f":"SUM(T2:U2)","v":0}]
[null,null,null,null,null,null,null,"  Conference to Conference Planning",null,null,null,null,null,null,null,null,null,null,"Col 4",{"$f":"H9","v":0},{"$f":"SUM(N8:N9)","v":0},"Col 4",{"$f":"SUM(T3:U3)","v":0}]
[null,null,null,null,null,null,null,"      Name:",null,null,"VF Tracker",null,null,null,null,null,null,null,"Col 5",{"$f":"H10","v":0},{"$f":"SUM(N8:N10)","v":0},"Col5",{"$f":"SUM(T4:U4)","v":0}]
["      Choose View in Order"]
[null,"Maximize your 6-4-5  Income $1,500","PVC Goal Rounded",null,null,"PVC   Targets","Income Targets","….. Enter …..       Data",null,null,"Enter Your Plan","Enter Timeline  ",null,null,"….. PVC   … Results","VF Income Results","SC Income Results",null,"Trios",169.5,{"$f":"SUM(T6/4)","v":42.375},6776,"160 Trios"]
[null,"Columns 6 4 5 ","Col 6-4-5 ","PC D DD VF ","A's, 1's, 2's","A, 1, 2 ",null,"Current Month Col 6-4-5 PVC","PVC Needed ","Trios Needed","Trios Per Month","# of Months","Resulting  Trio Plan"," Resulting PVC","Col 6-4-5 "," 6-4-5 Income"," 6-4-5 Income",null,{"$f":"SUM(T7/42.3)","v":0},{"$f":"SUM(H8+N8)","v":0},{"$f":"SUM(T7*0.14)","v":0},{"$f":"SUM(S7*9.75)","v":0},{"$f":"SUM(U7:V7)","v":0},"Col 6 VF"]
[null,"Col 6   (Pers Total)",1600,"PC's "," 40 A's ",1694,750,{"$f":"R8","v":0},{"$f":"SUM(F8-H8)","v":1694},{"$f":"SUM(I8/40)","v":42.35},null,null,{"$f":"SUM(L8*K8)","v":0},{"$f":"SUM(M8*42.38)","v":0},{"$f":"SUM(H8+N8)","v":0},{"$f":"SUM(U7:V7)","v":0},{"$f":"SUM(U8:V8)","v":0},null,{"$f":"S7","v":0},{"$f":"T7","v":0},{"$f":"SUM(T8*0.22)","v":0},{"$f":"SUM(S8*9.75)","v":0},{"$f":"SUM(U8:V8)","v":0},"Col 6 SC"]
[null,"Col 4  (PB)",3200,"HLP's","40 1's",1694,350,{"$f":"R9","v":0},{"$f":"SUM(F9-(H9-H8))","v":1694},{"$f":"SUM(I9/40)","v":42.35},null,null,{"$f":"SUM(L9*K9)","v":0},{"$f":"SUM(M9*42.38)","v":0},{"$f":"SUM(H9+N8+N9)","v":0},{"$f":"SUM(T9*0.13)","v":0},{"$f":"SUM(T9*0.21)","v":0},null,"Col 4 ",{"$f":"SUM(O9-O8)","v":0},0.13,{"$f":"SUM(T9*U9)","v":0},"VF"]
[null,"Col 5  (POB Open)",6400,"2000+'s","80 2's",3388,440,{"$f":"H9","v":0},{"$f":"SUM(F10-(H10-H9))","v":3388},{"$f":"SUM(I10/40)","v":84.7},null,null,{"$f":"SUM(L10*K10)","v":0},{"$f":"SUM(M10*42.38)","v":0},{"$f":"SUM(H10+N11)","v":0},null,{"$f":"SUM(T11*0.13)","v":0},null,"Col 4",{"$f":"T9","v":0},0.21,{"$f":"SUM(T10*U10)","v":0},"SC"]
[null,null,null,null,null,"Income ",{"$f":"SUM(G8:G10)","v":1540},null,null,null,{"$f":"SUM(K8:K10)","v":0},null,{"$f":"SUM(M8:M10)","v":0},{"$f":"SUM(N8:N10)","v":0},null,{"$f":"SUM(P8:P10)","v":0},{"$f":"SUM(Q8:Q10)","v":0},null,"Col 5",{"$f":"SUM(O10-O9)","v":0},0.13,{"$f":"SUM(T11*U11)","v":0}]
[]
["Revised 4/8/17","Col 4 - Plan 3-4 Trios for DD's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6/8)","v":847}]
[null,"Col 5 - Plan 12 Trios for FT-VF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T13*2)","v":1694}]
[null,"Col 5 - Plan 12 Trios for VF-PB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T14*2)","v":3388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T15*2)","v":6776}]