1 2 3 4 5 6 7 8 9

Accumulative Initial Monthly Acummulative Commission Total Monthly Monthly DDA

Period RM100 Investment Personal Personal Sales Rate Based Income (RM) Income (RM)
(30 Clients Sales (RM) (RM) on Time (Col. No.5 X Col.7) (Col. No.3 X Col.7)
Daily DDA X RM1,000 (Col.3 + Col. 4) (Col. 5 + Col. 6) Frame of
Sales (30 Clients =RM30,000) Promotion
Year Month X 30 Days)

Y1 M1 3,000 30,000 33,000 33,000 2.80% 924.00 84.00

M2 6,000 30,000 36,000 69,000 2.80% 1,008.00 168.00
M3 9,000 30,000 39,000 108,000 2.80% 1,092.00 252.00
M4 12,000 30,000 42,000 150,000 2.80% 1,176.00 336.00
M5 15,000 30,000 45,000 195,000 2.80% 1,260.00 420.00
M6 18,000 30,000 48,000 243,000 2.80% 1,344.00 504.00
M7 21,000 30,000 51,000 294,000 2.80% 1,428.00 588.00
M8 24,000 30,000 54,000 348,000 2.80% 1,512.00 672.00
M9 27,000 30,000 57,000 405,000 2.80% 1,596.00 756.00
M10 30,000 30,000 60,000 465,000 2.80% 1,680.00 840.00
M11 33,000 30,000 63,000 528,000 2.80% 1,764.00 924.00
AS M12 36,000 30,000 66,000 594,000 3.37% 2,224.20 1,213.20
Y2 M13 39,000 30,000 69,000 663,000 3.37% 2,325.30 1,314.30
M14 42,000 30,000 72,000 735,000 3.37% 2,426.40 1,415.40
M15 45,000 30,000 75,000 810,000 3.37% 2,527.50 1,516.50
M16 48,000 30,000 78,000 888,000 3.37% 2,628.60 1,617.60
M17 51,000 30,000 81,000 969,000 3.37% 2,729.70 1,718.70
M18 54,000 30,000 84,000 1,053,000 3.37% 2,830.80 1,819.80
M19 57,000 30,000 87,000 1,140,000 3.37% 2,931.90 1,920.90
M20 60,000 30,000 90,000 1,230,000 3.37% 3,033.00 2,022.00
M21 63,000 30,000 93,000 1,323,000 3.37% 3,134.10 2,123.10
M22 66,000 30,000 96,000 1,419,000 3.37% 3,235.20 2,224.20
M23 69,000 30,000 99,000 1,518,000 3.37% 3,336.30 2,325.30
AM M24 72,000 30,000 102,000 1,620,000 3.74% 3,814.80 2,692.80
Y3 M25 75,000 30,000 105,000 1,725,000 3.74% 3,927.00 2,805.00
M26 78,000 30,000 108,000 1,833,000 3.74% 4,039.20 2,917.20
M27 81,000 30,000 111,000 1,944,000 3.74% 4,151.40 3,029.40
M28 84,000 30,000 114,000 2,058,000 3.74% 4,263.60 3,141.60
M29 87,000 30,000 117,000 2,175,000 3.74% 4,375.80 3,253.80
M30 90,000 30,000 120,000 2,295,000 3.74% 4,488.00 3,366.00
M31 93,000 30,000 123,000 2,418,000 3.74% 4,600.20 3,478.20
M32 96,000 30,000 126,000 2,544,000 3.74% 4,712.40 3,590.40
M33 99,000 30,000 129,000 2,673,000 3.74% 4,824.60 3,702.60
M34 102,000 30,000 132,000 2,805,000 3.74% 4,936.80 3,814.80
M35 105,000 30,000 135,000 2,940,000 3.74% 5,049.00 3,927.00
M36 108,000 30,000 138,000 3,078,000 3.74% 5,161.20 4,039.20
Y4 M37 111,000 30,000 141,000 3,219,000 3.74% 5,273.40 4,151.40
M38 114,000 30,000 144,000 3,363,000 3.74% 5,385.60 4,263.60
M39 117,000 30,000 147,000 3,510,000 3.74% 5,497.80 4,375.80
M40 120,000 30,000 150,000 3,660,000 3.74% 5,610.00 4,488.00
M41 123,000 30,000 153,000 3,813,000 3.74% 5,722.20 4,600.20
M42 126,000 30,000 156,000 3,969,000 3.74% 5,834.40 4,712.40
M43 129,000 30,000 159,000 4,128,000 3.74% 5,946.60 4,824.60
M44 132,000 30,000 162,000 4,290,000 3.74% 6,058.80 4,936.80
M45 135,000 30,000 165,000 4,455,000 3.74% 6,171.00 5,049.00
M46 138,000 30,000 168,000 4,623,000 3.74% 6,283.20 5,161.20
M47 141,000 30,000 171,000 4,794,000 3.74% 6,395.40 5,273.40
GAM M48 144,000 30,000 174,000 4,968,000 4.00% 6,960.00 5,760.00
Y5 M49 147,000 30,000 177,000 5,145,000 4.00% 7,080.00 5,880.00
M50 150,000 30,000 180,000 5,325,000 4.00% 7,200.00 6,000.00
M51 153,000 30,000 183,000 5,508,000 4.00% 7,320.00 6,120.00
M52 156,000 30,000 186,000 5,694,000 4.00% 7,440.00 6,240.00
M53 159,000 30,000 189,000 5,883,000 4.00% 7,560.00 6,360.00
M54 162,000 30,000 192,000 6,075,000 4.00% 7,680.00 6,480.00
M55 165,000 30,000 195,000 6,270,000 4.00% 7,800.00 6,600.00
M56 168,000 30,000 198,000 6,468,000 4.00% 7,920.00 6,720.00
M57 171,000 30,000 201,000 6,669,000 4.00% 8,040.00 6,840.00
M58 174,000 30,000 204,000 6,873,000 4.00% 8,160.00 6,960.00
M59 177,000 30,000 207,000 7,080,000 4.00% 8,280.00 7,080.00
M60 180,000 30,000 210,000 7,290,000 4.00% 8,400.00 7,200.00
*duplicate this system to at least 10 persons to produce group sales for next promotion created by wongkianmeng 06.01.2020