The Agents (Original Copy)

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S
1
2				Harga Produk	49		Cost	14.7		Profit	34.3
3
4							COGS	30.00%		% Profit	70.00%
5
6		Untung	Harga Beli	Margin %			Sales	Profit		Reward			monthly bonus	success bonus
7	overiding	24.5	24.5	50.00%	L5	10.00%	4.9	3.43		5.00%	2.45
8						.
9	leader	19.6	29.40	40.00%	L4	10.00%	4.9	3.43
10
11	stokis	14.7	34.30	30.00%	L3	10.00%	4.9	3.43		10
12
13	Ejen	9.8	39.2	20.00%	L2	10.00%	4.9	3.43		10
14
15	Dropship	4.9	44.1	10.00%	L1	10.00%	4.9	3.43		10
16
17							14.7	13.72
18
19						Total Commision Payout %	50.00%	28.00%
20						Reward %	5%	5.00%
21						Profit Margin %	15.00%	37.00%
22						Profit Margin RM	7.35	18.13
23						Last Price	34.30	37.73
24
25
26									15.00%
27				Sales	COGS	Commision Payout	Reward		Profit		Sales	COGS	Advertising	Profit
28				RM200,000.00	RM60,000.00	RM100,000.00	RM10,000.00	RM0.00	RM30,000.00		RM124,000.00	RM37,200.00	RM28,000.00	RM58,800.00
29					RM170,000.00							RM65,200.00
30
31									GPM	RM88,800.00
32					RM184,000.00				EXP	RM35,000.00	RM15,000.00	RM4,000.00	RM54,000.00
33										RM34,800.00
34										17.40%
35
36
37
38
39
40
41					20000	leader
42
43					10000	stokis	2.0
44
45					5000	ejen	2.0			wan	rabiatul	fatin	nik	afizah	anis	amalina	isma	fatin 2	fakriah
46										9000	4000	3000	2000	2000	2000	2000	2000	2000	2000
47			252		2000	dropship	2.5
48
49
50							39
51
52					L4	LEADER			L3	Ambassador
53
54					L3	SMART PARTNER	20		L2	Apprentice
55
56					L2	PLATINUM	22		L1	Protege 1
57
58						GC	24			Protege 2
59
60					L1	SC	26			Progtege 3
61
62						JBC	30
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100