📌 Step 1 — Vendor Distribution Per Month (Based on Your Ratios)
Premium = 12.5%
Standard = 37.5%
Basic = 50%
| Month | Total Vendors | Premium | Standard | Basic |
|---|---|---|---|---|
| 1 | 40 | 5 | 15 | 20 |
| 2 | 100 | 13 | 37 | 50 |
| 3 | 150 | 19 | 56 | 75 |
| 4 | 200 | 25 | 75 | 100 |
| 5 | 250 | 31 | 94 | 125 |
| 6 | 300 | 38 | 113 | 150 |
| 7 | 350 | 44 | 131 | 175 |
| 8 | 400 | 50 | 150 | 200 |
| 9 | 450 | 56 | 169 | 225 |
| 10 | 500 | 63 | 188 | 250 |
| 11 | 550 | 69 | 206 | 275 |
| 12 | 600 | 75 | 225 | 300 |
📌 Step 2 — Monthly Sales Per Vendor Category
(All sell daily for 30 days)
Premium vendor
500,000 × 30 = ₦15,000,000 per month
Standard vendor
50,000 × 30 = ₦1,500,000 per month
Basic vendor
15,000 × 30 = ₦450,000 per month
📌 Step 3 — Admin Commission Per Vendor Per Month
Premium → 4.5% of 15,000,000
= ₦675,000 per vendor per month
Standard → 7% of 1,500,000
= ₦105,000 per vendor per month
Basic → 10% of 450,000
= ₦45,000 per vendor per month
📌 Step 4 — Subscription Distributed Monthly
Premium: 580,000 ÷ 12 = ₦48,333 monthly
Standard: 180,000 ÷ 12 = ₦15,000 monthly
Basic: Free
(Standard + Premium are added as vendor subscription revenue)
🚀 NOW, THE REAL PROJECTION STARTS
Below is your Month 1 → Month 12 complete breakdown.
📊 MONTH-BY-MONTH TOTAL REVENUE
For each month:
Total Revenue = Admin Commission + Vendor Subscription
#️⃣ MONTH 1 (40 vendors)
Premium (5):
5 × (675,000 + 48,333) = 3,616,665
Standard (15):
15 × (105,000 + 15,000) = 1,800,000
Basic (20):
20 × 45,000 = 900,000
✅ Month 1 Total Revenue = ₦6,316,665
#️⃣ MONTH 2 (100 vendors)
Premium (13): 13 × 723,333 = 9,403,329
Standard (37): 37 × 120,000 = 4,440,000
Basic (50): 50 × 45,000 = 2,250,000
✅ Month 2 Total Revenue = ₦16,093,329
#️⃣ MONTH 3 (150 vendors)
Premium (19): 19 × 723,333 = 13,743,327
Standard (56): 56 × 120,000 = 6,720,000
Basic (75): 75 × 45,000 = 3,375,000
✅ Month 3 Total Revenue = ₦23,838,327
#️⃣ MONTH 4 (200 vendors)
Premium (25): 25 × 723,333 = 18,083,325
Standard (75): 75 × 120,000 = 9,000,000
Basic (100): 100 × 45,000 = 4,500,000
✅ Month 4 Total Revenue = ₦31,583,325
#️⃣ MONTH 5 (250 vendors)
Premium (31): 31 × 723,333 = 22,423,323
Standard (94): 94 × 120,000 = 11,280,000
Basic (125): 125 × 45,000 = 5,625,000
✅ Month 5 Total Revenue = ₦39,328,323
#️⃣ MONTH 6 (300 vendors)
Premium (38): 38 × 723,333 = 27,486,654
Standard (113): 113 × 120,000 = 13,560,000
Basic (150): 150 × 45,000 = 6,750,000
✅ Month 6 Total Revenue = ₦47,796,654
#️⃣ MONTH 7 (350 vendors)
Premium (44): 44 × 723,333 = 31,826,652
Standard (131): 131 × 120,000 = 15,720,000
Basic (175): 175 × 45,000 = 7,875,000
✅ Month 7 Total Revenue = ₦55,421,652
#️⃣ MONTH 8 (400 vendors)
Premium (50): 50 × 723,333 = 36,166,650
Standard (150): 150 × 120,000 = 18,000,000
Basic (200): 200 × 45,000 = 9,000,000
✅ Month 8 Total Revenue = ₦63,166,650
#️⃣ MONTH 9 (450 vendors)
Premium (56): 56 × 723,333 = 40,506,648
Standard (169): 169 × 120,000 = 20,280,000
Basic (225): 225 × 45,000 = 10,125,000
✅ Month 9 Total Revenue = ₦70,911,648
#️⃣ MONTH 10 (500 vendors)
Premium (63): 63 × 723,333 = 45,569,979
Standard (188): 188 × 120,000 = 22,560,000
Basic (250): 250 × 45,000 = 11,250,000
✅ Month 10 Total Revenue = ₦79,379,979
#️⃣ MONTH 11 (550 vendors)
Premium (69): 69 × 723,333 = 49,909,977
Standard (206): 206 × 120,000 = 24,720,000
Basic (275): 275 × 45,000 = 12,375,000
✅ Month 11 Total Revenue = ₦87,004,977
#️⃣ MONTH 12 (600 vendors)
Premium (75): 75 × 723,333 = 54,249,975
Standard (225): 225 × 120,000 = 27,000,000
Basic (300): 300 × 45,000 = 13,500,000
✅ Month 12 Total Revenue = ₦94,749,975
🎉 TOTAL YEAR-1 REVENUE = ₦567,793,502
Five Hundred Sixty-Seven Million, Seven Hundred Ninety-Three Thousand, Five Hundred and Two Naira
Month-by-month summary (Month 1 → Month 12)
Below each month shows:
- vendors (P = premium, S = standard, B = basic),
- Gross sales (total sales by ALL vendors),
- payouts/fees: Affiliate (0.5%), Paystack (1.5%),
- State pool (0.5% of gross) and how that pool is split (Manager / Staff / HQ / Misc),
- Admin commission from sales (the percentage fees per vendor category),
- Subscriptions (monthly pro-rated),
- Admin total revenue = admin commissions from sales + subscriptions.
Month 1: Vendors 40 (P5, S15, B20)
Gross sales: ₦106,500,000
Affiliate (0.5%): ₦532,500
Paystack (1.5%): ₦1,597,500
State pool (0.5%): ₦532,500 -> Manager ₦133,125, Staff ₦266,250, HQ ₦53,250, Misc ₦79,875
Admin commission from sales: ₦5,850,000
Subscriptions (monthly): ₦466,667
Admin total revenue: ₦6,316,667
Month 2: Vendors 100 (P12, S38, B50)
Gross sales: ₦259,500,000
Affiliate (0.5%): ₦1,297,500
Paystack (1.5%): ₦3,892,500
State pool (0.5%): ₦1,297,500 -> Manager ₦324,375, Staff ₦648,750, HQ ₦129,750, Misc ₦194,625
Admin commission from sales: ₦14,340,000
Subscriptions (monthly): ₦1,150,000
Admin total revenue: ₦15,490,000
Month 3: Vendors 150 (P19, S56, B75)
Gross sales: ₦389,250,000
Affiliate (0.5%): ₦1,946,250
Paystack (1.5%): ₦5,838,750
State pool (0.5%): ₦1,946,250 -> Manager ₦486,562, Staff ₦973,125, HQ ₦194,625, Misc ₦291,937
Admin commission from sales: ₦21,285,000
Subscriptions (monthly): ₦1,725,000
Admin total revenue: ₦23,010,000
Month 4: Vendors 200 (P25, S75, B100)
Gross sales: ₦519,000,000
Affiliate (0.5%): ₦2,595,000
Paystack (1.5%): ₦7,785,000
State pool (0.5%): ₦2,595,000 -> Manager ₦648,750, Staff ₦1,297,500, HQ ₦259,500, Misc ₦389,250
Admin commission from sales: ₦28,440,000
Subscriptions (monthly): ₦2,500,000
Admin total revenue: ₦30,940,000
Month 5: Vendors 250 (P31, S94, B125)
Gross sales: ₦648,750,000
Affiliate (0.5%): ₦3,243,750
Paystack (1.5%): ₦9,731,250
State pool (0.5%): ₦3,243,750 -> Manager ₦810,937, Staff ₦1,621,875, HQ ₦324,375, Misc ₦486,563
Admin commission from sales: ₦35,595,000
Subscriptions (monthly): ₦3,375,000
Admin total revenue: ₦38,970,000
Month 6: Vendors 300 (P38, S113, B149)
Gross sales: ₦778,500,000
Affiliate (0.5%): ₦3,892,500
Paystack (1.5%): ₦11,677,500
State pool (0.5%): ₦3,892,500 -> Manager ₦973,125, Staff ₦1,946,250, HQ ₦389,250, Misc ₦583,875
Admin commission from sales: ₦42,750,000
Subscriptions (monthly): ₦4,050,000
Admin total revenue: ₦46,800,000
Month 7: Vendors 350 (P44, S131, B175)
Gross sales: ₦908,250,000
Affiliate (0.5%): ₦4,541,250
Paystack (1.5%): ₦13,623,750
State pool (0.5%): ₦4,541,250 -> Manager ₦1,135,312, Staff ₦2,270,625, HQ ₦454,125, Misc ₦681,188
Admin commission from sales: ₦49,905,000
Subscriptions (monthly): ₦4,725,000
Admin total revenue: ₦54,630,000
Month 8: Vendors 400 (P50, S150, B200)
Gross sales: ₦1,038,000,000
Affiliate (0.5%): ₦5,190,000
Paystack (1.5%): ₦15,570,000
State pool (0.5%): ₦5,190,000 -> Manager ₦1,297,500, Staff ₦2,595,000, HQ ₦519,000, Misc ₦778,500
Admin commission from sales: ₦57,060,000
Subscriptions (monthly): ₦5,400,000
Admin total revenue: ₦62,460,000
Month 9: Vendors 450 (P56, S169, B225)
Gross sales: ₦1,167,750,000
Affiliate (0.5%): ₦5,838,750
Paystack (1.5%): ₦17,516,250
State pool (0.5%): ₦5,838,750 -> Manager ₦1,459,687, Staff ₦2,919,375, HQ ₦583,875, Misc ₦875,813
Admin commission from sales: ₦64,215,000
Subscriptions (monthly): ₦6,075,000
Admin total revenue: ₦70,290,000
Month 10: Vendors 500 (P63, S188, B249)
Gross sales: ₦1,297,500,000
Affiliate (0.5%): ₦6,487,500
Paystack (1.5%): ₦19,462,500
State pool (0.5%): ₦6,487,500 -> Manager ₦1,621,875, Staff ₦3,243,750, HQ ₦648,750, Misc ₦973,125
Admin commission from sales: ₦71,370,000
Subscriptions (monthly): ₦6,750,000
Admin total revenue: ₦78,120,000
Month 11: Vendors 550 (P69, S206, B275)
Gross sales: ₦1,427,250,000
Affiliate (0.5%): ₦7,136,250
Paystack (1.5%): ₦21,408,750
State pool (0.5%): ₦7,136,250 -> Manager ₦1,784,062, Staff ₦3,568,125, HQ ₦713,625, Misc ₦1,070,438
Admin commission from sales: ₦78,525,000
Subscriptions (monthly): ₦7,425,000
Admin total revenue: ₦85,950,000
Month 12: Vendors 600 (P75, S225, B300)
Gross sales: ₦1,597,500,000
Affiliate (0.5%): ₦7,987,500
Paystack (1.5%): ₦23,962,500
State pool (0.5%): ₦7,987,500 -> Manager ₦1,996,875, Staff ₦3,993,750, HQ ₦798,750, Misc ₦1,198,125
Admin commission from sales: ₦87,750,000
Subscriptions (monthly): ₦7,000,000
Admin total revenue: ₦94,750,000
STATE-POOL FORMULA
State Pool = 0.5% of Total Vendor Sales in the State
This 0.5% is then split:
🔹 Managers = 25%
🔹 Staff = 50%
🔹 HQ = 10%
🔹 Branch Support & Misc = 15%
✔ Very clear
✔ Very workable
✔ Motivates managers and staff
✔ Does not affect affiliate earnings
✔ Does not disturb admin commission
⭐ NOW LET’S CALCULATE EXACT FIGURES
Using our monthly vendor population and monthly sales by vendor category:
Vendor Monthly Sales
Premium vendor → ₦15,000,000 assuming he makes a sale of 500,000 daily in 30 days.
Standard vendor → ₦1,500,000 assuming he makes a sale of 50,000 daily in 30 days.
Basic vendor → ₦450,000 assuming he makes a sale of 15,000 daily in 30 days.
🧮 Step 1 — Total Vendor Sales Per Month
For each month, we multiply:
Premium count × 15m
Standard count × 1.5m
Basic count × 450k
Below is the EXACT total sales per month ⬇️
📊 TOTAL GROSS VENDOR SALES PER MONTH
| Month | No of Premium Vendor | No of Standard Vendor | No of Basic Vendor | Total Gross Sales |
|---|---|---|---|---|
| 1 | 5 | 15 | 20 | ₦148,500,000 |
| 2 | 13 | 37 | 50 | ₦371,850,000 |
| 3 | 19 | 56 | 75 | ₦555,450,000 |
| 4 | 25 | 75 | 100 | ₦742,500,000 |
| 5 | 31 | 94 | 125 | ₦925,950,000 |
| 6 | 38 | 113 | 150 | ₦1,140,900,000 |
| 7 | 44 | 131 | 175 | ₦1,322,850,000 |
| 8 | 50 | 150 | 200 | ₦1,507,500,000 |
| 9 | 56 | 169 | 225 | ₦1,691,850,000 |
| 10 | 63 | 188 | 250 | ₦1,911,900,000 |
| 11 | 69 | 206 | 275 | ₦2,086,350,000 |
| 12 | 75 | 225 | 300 | ₦2,265,000,000 |
That is without any deduction.
🧮 Step 2 — 0.5% State Pool Per Month
State Pool = 0.005 × Total Sales
| Month | Total Sales | 0.5% State Pool |
|---|---|---|
| 1 | 148,500,000 | ₦742,500 |
| 2 | 371,850,000 | ₦1,859,250 |
| 3 | 555,450,000 | ₦2,777,250 |
| 4 | 742,500,000 | ₦3,712,500 |
| 5 | 925,950,000 | ₦4,629,750 |
| 6 | 1,140,900,000 | ₦5,704,500 |
| 7 | 1,322,850,000 | ₦6,614,250 |
| 8 | 1,507,500,000 | ₦7,537,500 |
| 9 | 1,691,850,000 | ₦8,459,250 |
| 10 | 1,911,900,000 | ₦9,559,500 |
| 11 | 2,086,350,000 | ₦10,431,750 |
| 12 | 2,265,000,000 | ₦11,325,000 |
🧮 Step 3 — Split the State Pool
Managers = 25%
Staff = 50%
HQ = 10%
Branch/Misc = 15%
Here is Month 1 fully broken down ↓
📌 MONTH 1 — State Pool Split (₦742,500)
Manager (25%) → ₦185,625
Staff (50%) → ₦371,250
HQ (10%) → ₦74,250
Misc (15%) → ₦111,375
📌 MONTH 12 — State Pool Split (₦11,325,000)
Manager (25%) → ₦2,831,250
Staff (50%) → ₦5,662,500
HQ (10%) → ₦1,132,500
Misc (15%) → ₦1,698,750
⭐ FINAL SUMMARY TABLE
(Shows clearly how much each group earns monthly)
| Month | State Pool | Manager 25% | Staff 50% | HQ 10% | Misc 15% |
|---|---|---|---|---|---|
| 1 | 742,500 | 185,625 | 371,250 | 74,250 | 111,375 |
| 2 | 1,859,250 | 464,813 | 929,625 | 185,925 | 278,888 |
| 3 | 2,777,250 | 694,313 | 1,388,625 | 277,725 | 416,588 |
| 4 | 3,712,500 | 928,125 | 1,856,250 | 371,250 | 556,875 |
| 5 | 4,629,750 | 1,157,438 | 2,314,875 | 462,975 | 694,463 |
| 6 | 5,704,500 | 1,426,125 | 2,852,250 | 570,450 | 855,675 |
| 7 | 6,614,250 | 1,653,563 | 3,307,125 | 661,425 | 992,138 |
| 8 | 7,537,500 | 1,884,375 | 3,768,750 | 753,750 | 1,130,625 |
| 9 | 8,459,250 | 2,114,813 | 4,229,625 | 845,925 | 1,268,888 |
| 10 | 9,559,500 | 2,389,875 | 4,779,750 | 955,950 | 1,433,925 |
| 11 | 10,431,750 | 2,607,938 | 5,215,875 | 1,043,175 | 1,564,763 |
| 12 | 11,325,000 | 2,831,250 | 5,662,500 | 1,132,500 | 1,698,750 |
Affiliate Earnings (Per Sale) — 0.5% per sale
Affiliates use this to motivate themselves:
👉 Example:
Vendor sells ₦500,000 daily.
Affiliate earns:
0.5% × 500,000 = ₦2,500 per sale
Daily (30 days): ₦75,000 per vendor
If that affiliate brings 10 vendors:
= ₦750,000 per month earning!
AFFILIATE EARNING MODEL (VERY SIMPLE & MOTIVATIONAL)
An affiliate earns:
👉 0.5% of every sale the vendor makes — for life.
(As long as the vendor keeps selling)
No deductions.
No sharing with anyone.
No expiration.
Just pure lifetime commissions.
📌 Vendor Daily Sales Assumption
(Same as used earlier)
| Vendor Type | Sales / Day | Sales / Month |
|---|---|---|
| Premium | ₦500,000 | ₦15,000,000 |
| Standard | ₦50,000 | ₦1,500,000 |
| Basic | ₦15,000 | ₦450,000 |
📌 Affiliate Commission Rate
0.5% of Vendor’s Monthly Sales
So we calculate:
- 0.5% of 15,000,000
- 0.5% of 1,500,000
- 0.5% of 450,000
💰 AFFILIATE EARNING PER VENDOR (PER MONTH)
| Vendor Type | Vendor Monthly Sales | Affiliate 0.5% | Affiliate Earns Monthly |
|---|---|---|---|
| Premium | ₦15,000,000 | 0.5% | ₦75,000 |
| Standard | ₦1,500,000 | 0.5% | ₦7,500 |
| Basic | ₦450,000 | 0.5% | ₦2,250 |
💰 AFFILIATE EARNING PER VENDOR (PER YEAR)
| Vendor Type | Affiliate Earns Monthly | Affiliate Earns Yearly |
|---|---|---|
| Premium | ₦75,000 | ₦900,000 / year |
| Standard | ₦7,500 | ₦90,000 / year |
| Basic | ₦2,250 | ₦27,000 / year |
🚀 NOW LET’S MOTIVATE THE AFFILIATE
Below is exactly how much an affiliate can earn if they bring:
1 Vendor
5 Vendors
10 Vendors
20 Vendors
50 Vendors
We calculate earnings for Premium, Standard & Basic separately.
⭐ WHAT AN AFFILIATE EARNS (MONTHLY)
🟩 If all vendors he brings are PREMIUM:
| # of Vendors | Monthly Earnings |
|---|---|
| 1 | ₦75,000 |
| 5 | ₦375,000 |
| 10 | ₦750,000 |
| 20 | ₦1,500,000 |
| 50 | ₦3,750,000 |
🟧 If all are STANDARD:
| # of Vendors | Monthly Earnings |
|---|---|
| 1 | ₦7,500 |
| 5 | ₦37,500 |
| 10 | ₦75,000 |
| 20 | ₦150,000 |
| 50 | ₦375,000 |
🟨 If all are BASIC:
| # of Vendors | Monthly Earnings |
|---|---|
| 1 | ₦2,250 |
| 5 | ₦11,250 |
| 10 | ₦22,500 |
| 20 | ₦45,000 |
| 50 | ₦112,500 |
⭐ WHAT AN AFFILIATE EARNS (YEARLY)
🟩 PREMIUM Vendors
| # of Vendors | Yearly Earnings |
|---|---|
| 1 | ₦900,000 |
| 5 | ₦4,500,000 |
| 10 | ₦9,000,000 |
| 20 | ₦18,000,000 |
| 50 | ₦45,000,000 |
🟧 STANDARD Vendors
| # of Vendors | Yearly Earnings |
|---|---|
| 1 | ₦90,000 |
| 5 | ₦450,000 |
| 10 | ₦900,000 |
| 20 | ₦1,800,000 |
| 50 | ₦4,500,000 |
🟨 BASIC Vendors
| # of Vendors | Yearly Earnings |
|---|---|
| 1 | ₦27,000 |
| 5 | ₦135,000 |
| 10 | ₦270,000 |
| 20 | ₦540,000 |
| 50 | ₦1,350,000 |
🎉 BIG MOTIVATION SUMMARY FOR AFFILIATES
Even if someone only brings 10 Standard vendors, they already earn:
👉 ₦75,000 passive income every month
👉 ₦900,000 yearly
If they bring 20 Premium vendors:
👉 Monthly = ₦1.5m
👉 Yearly = ₦18m
If someone brings even 5 Premium vendors:
👉 ₦375,000 monthly
👉 More than most salaries in Nigeria today.
OVMPS Affiliate Quick Earning Guide (Simple & Sweet)
Earn money every day — even while you sleep.
✅ What You Earn
You earn 0.5% of every sale made by any vendor you bring to OVMPS.
For life.
No sharing.
No expiry.
No limits.
🛍️ What Vendors You Bring Can Earn
Premium Vendor – Sells ₦500,000/day
Standard Vendor – Sells ₦50,000/day
Basic Vendor – Sells ₦15,000/day
Now see your own earnings 👇
💰 Your Monthly Earnings Per Vendor
Premium Vendor (₦15,000,000 monthly sales)
You earn: 0.5% = ₦75,000 every month
Standard Vendor (₦1,500,000 monthly sales)
You earn: 0.5% = ₦7,500 every month
Basic Vendor (₦450,000 monthly sales)
You earn: 0.5% = ₦2,250 every month
🔥 How Much Can You Earn If You Bring Vendors?
If you bring just 5 vendors:
- 1 Premium → ₦75,000
- 2 Standard → ₦15,000
- 2 Basic → ₦4,500
Total Monthly Income = ₦94,500
= ₦1.1 million yearly (without doing anything again)
If you bring 10 vendors:
Average monthly income: ₦189,000+
= ₦2.2 million yearly
If you bring 20 vendors:
Average monthly income: ₦378,000+
= ₦4.5 million yearly
🎯 Why This Is Powerful
- You earn every month automatically
- Your income grows as the vendor grows
- Zero risk, zero cost
- Every vendor you bring pays you for life
- Perfect as a side hustle
- Perfect for students, workers, market people, and influencers
📌 How to Start
1️⃣ Sign up as an Affiliate
2️⃣ Copy your referral link
3️⃣ Share with vendors, business owners, shops & online sellers
4️⃣ When they register through your link — you start earning for life