Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 7

Company makes

Month Closing Premium Commision Amount


1 1 3,603 35 1261.05
2 2 7,206 35 2522.1
3 4 14,412 35 5044.2
4 8 28,824 35 10088.4
5 16 57,648 35 20176.8
6 32 115,296 35 40353.6
7 64 230,592 35 80707.2
8 128 461,184 35 161414.4
9 256 922,368 35 322828.8
10 512 1,844,736 35 645657.6
11 1024 3,689,472 35 1291315.2
12 2048 7,378,944 35 2582630.4
13 4096 14,757,888 35 5165260.8
14 8192 29,515,776 35 10330521.6
15 16384 59,031,552 35 20661043.2
16 32768 118,063,104 35 41322086.4
17 65536 236,126,208 35 82644172.8
18 131072 472,252,416 35 165288345.6

Company's Income
1 30 108090 35 37831.5
2 60 216180 35 75663
3 120 432360 35 151326
4 240 864720 35 302652
5 480 1729440 35 605304
6 960 3458880 35 1210608

I II III
Company's Income 37831.5 + 75663 + 151326

Expenditure 6000 + 18000 + 48000


II III IV
1 200
2 200
3 400
4 500
5 1000
6 2000
7 4000
8 8000
9 16000
10 32000
11 64000
12 128000
13 256000
Total 512300
ESSFOUR FOREX PVT

+ COMPANY MAKES 10% EXTRA FROM 6TH MONTH OF UR PAY

+ COMPANY MAKES 10% EXTRA FROM 6TH MONTH OF UR PAY

IV V
+ 302652 + 605304 +

+ 111000 + 252000 +
V VI
OREX PVT LTD
Customer's inco
Month Basic 1st Level

1 200 150
2 200 50
3 400 100
4 500 200
5 1000 400
6 2000 800
7 4000 1600
8 8000 3200
9 16000 6400
10 32000 12800
11 64000 25600
12 128000 51200
13 256000 102400

Company's monthly payout


2nd Month 30 * 200

3rd Month 60 * 200


30 * 200

120 * 200
4th Month 60 * 200
30 * 400

VI
1210608 = 2383384.5 240 * 200
5th Month 120 * 200
564000 = 999000 60 * 400
VII 30 * 500

Profit = 3972307.5-1229400 480 * 200


= 1384384.5 240 * 200
6th Month 120 * 400
60 * 500
30 * 1000

960 * 200
480 * 200
7th Month 240 * 400
120 * 500
60 * 1000
30 * 2000
Customer's income
2nd Level 3rd level Total

100 50 500
25 10 285
50 20 570
100 40 840
200 80 1680
400 160 3360
800 320 6720
1600 640 13440
3200 1280 26880
6400 2560 53760
12800 5120 107520
25600 10240 215040
51200 20480 430080

any's monthly payout


= 6000

= 12000
18000
= 6000

= 24000
= 12000 48000
= 12000

= 48000
= 24000
111000
= 24000
= 15000

= 96000
= 48000
252000
= 48000 252000
= 30000
= 30000

= 192000
= 96000
= 96000
564000
= 60000
= 60000
= 60000

You might also like