Estimation Copy

Commission Statement

Distributor Code : CD102290 Type : 12/04/2024

Distributor Name : MASDIANA BINTI MASHOR Date : 01/3/2024
Address : NO 30 JALAN NUSARIA 2/8 Member Level : Cody
Taman Nusantara 79200 Nusajaya
Johor Bahru Johor

Contact No. : 01111853842

Sales Commission (Rental & 1st Installment Month)

Order No Customer Name App Type Months PV % Amount

7287371 MUHAMMAD RUZAIDI BIN ZAINOL ABIDIN REN 1 1025 15 61.50
7291454 RAFSHILA BINTI ROMLI REN 1 950 15 57.00
7298720 HANIPAH BINTI MANSOR REN 1 1420 15 85.20
7327291 CHONG SIN YEW REN 1 1180 15 70.80

274.50
Sales Commission (Rental & Other Installment Month)

Order No Customer Name App Type Months PV % Amount

5576130 NOREHA BINTI MAT ISA @ ABDUL RAHMAN REN 24 1180 15 4.61
5630654 MOHD ANUAR BIN OSMAN REN 24 1180 15 4.61
5664703 RUHIDZANAH BINTI AHMAD REN 23 1180 15 4.61
5677264 WILLIAM ANAK CHAING REN 23 1350 15 5.28
5683991 AHMAD ASRI BIN ZAINUDDIN REN 23 1550 15 6.06
5695374 MARYANA BINTI ARIS REN 23 1180 15 4.61
5697194 RAPIAH BINTI MARKOM REN 23 1180 15 4.61
5706237 RAMLI BIN ABU SEMAN REN 23 1650 15 6.45
5728139 MD HAIRI AKMAR BIN MAULOD REN 23 3500 15 13.69
5745912 HASSIDAH BINTI OTHMAN REN 22 1350 15 5.28
5746757 SHARIFAH TALHA BINTI SYED ABU BAKAR REN 22 1180 15 4.61
5746939 FATHEN NATASHA BINTI ROSLE REN 22 1180 15 4.61
5758601 MURTADZA BIN MOHAMAD NOR REN 22 3350 15 13.10
5793643 MOHD HAIKAL BIN MOHD LIZA REN 22 1180 15 4.61
5849722 CHEN WOAN TYNG REN 21 1450 15 5.67
5849743 T.INDIRA A/P M.A. THANGAVELU REN 21 1450 15 5.67
5865264 MOHD SHAHIR BIN AHMAD REN 21 1180 15 4.61
5890662 TUAN ARHARUFIELAH BINTI TUAN YUSOF REN 21 1450 15 5.67
5929569 MOHD AMINUDDIN BIN MAHFOL REN 20 1450 15 5.67
5953109 KAVIDA A/P SAMBASIVAM REN 20 1450 15 5.67
6005530 SHAHRIZUL BIN SAHROM REN 19 1180 15 4.61
6014361 MURTADZA BIN MOHAMAD NOR REN 19 1250 15 4.89
6025105 NOR KASILAWATI BINTI DAUD REN 19 1180 15 4.61
6077156 ROSMALIZA BINTI MANSOR REN 18 1100 15 4.30
6083618 ANITA BINTI MOHD ROSLI REN 18 1180 15 4.61
6087746 HABSAH BINTI ABD GHANI REN 18 1100 15 4.30
6098134 LAU POH LIENG REN 18 1180 15 4.61
6158022 NORZAWANI BINTI CHE ZABIDI REN 17 1200 15 4.69
6168629 YUSNITA BINTI ALI REN 17 2000 15 7.82
6171982 FARHAH BINTI SHEIKH ALI REN 17 1250 15 4.89
6241301 NERWATI BINTI ABDULLAH REN 16 1250 15 4.89
6241330 NERWATI BINTI ABDULLAH REN 16 950 15 3.71
6265781 LING KEONG SING REN 16 950 15 3.71
6286513 MOHAMAD NAZRUL BIN MOHD NASIR REN 15 1180 15 4.61
6296383 SITI MASTURA BINTIZAKARIA REN 15 1180 15 4.61
6296580 ZARIAH BINTI ZAKARIA REN 15 1950 15 7.63
6373906 HABSAH BINTI ABD GHANI REN 14 1500 15 5.86
6448526 MOHD FIRDAUS BIN RAHMAT REN 13 1150 15 4.50
6449743 MOHD. FARID BIN AB. KARIM REN 13 1450 15 5.67
6452216 ABD RAHIM BIN ABDUL RAHMAN REN 13 1650 15 6.45
6465689 SITI SURAYA BINTI ZAKARIA REN 13 1180 15 4.61
6489992 SITI RAIHANA BINTI KALIF REN 13 1450 15 5.67
6544209 TENGKU SERI NADHIRAH BINTI TENGKU MUZAMIR REN 12 1760 15 14.40
6573368 CHAN YIN NI REN 12 1180 15 4.61
6574667 MUHAMMAD FARHAN BIN JAMALUDIN REN 12 1180 15 4.61
6589897 MUHAMMAD ZAKWAN BIN ADNAN REN 11 1180 15 4.61
6632837 HASSIDAH BINTI OTHMAN REN 11 2200 15 8.60
6635503 NORASHIKIN BINTI AHMAD REN 11 2200 15 8.60
6640482 VIJAYASANTHREKHA A/P MOORTHI REN 11 1100 15 4.30

2
6710442 SITI NORINI BINTI HASSIM REN 10 2800 15 10.95
6710837 KONG MUN YEE REN 10 3020 15 24.70
6710861 KONG MUN YEE REN 10 1390 15 5.43
6747990 ROSMAH BINTI MUHD HUSSIN REN 8 2500 15 9.78
6794777 HASMIDA BINTI OTHMAN REN 9 1180 15 4.61
6817821 DAUD BIN MOHD SALLEH REN 8 1400 15 5.47
6833651 SAW AI LEE REN 8 2500 15 9.78
6869902 NOR KASILAWATI BINTI DAUD REN 8 2800 15 10.95
6891372 SITI NORINI BINTI HASSIM REN 7 3300 15 27.00
6896550 MOHAMAD LOKMAN AL HAKIM BIN MASHOR REN 7 1500 15 5.86
6981443 MOHD AZIM BIN ABDUL RAZAK REN 6 1450 15 5.67
7048568 KAALISWARY A/P SALVAN REN 5 1650 15 6.45
7090703 VIJAYASANTHREKHA A/P MOORTHI REN 4 950 15 3.71
7108074 HALIMIWATI BINTI MIN REN 4 1180 15 4.61
7109726 THONG SHIN CHIN REN 4 1000 15 3.91
7116262 ROSNAH BINTI ISA REN 4 1180 15 4.61
7175561 FADZILAH BINTI ABD JALIL REN 3 1100 15 4.30
7184079 MUHAMMAD HELMI BIN SABRI REN 3 1400 15 5.47
7187259 KAMALA A/P LOGANATHAN REN 3 1400 15 5.47
7196656 OOI SAW YAN REN 3 1180 15 4.61
7287371 MUHAMMAD RUZAIDI BIN ZAINOL ABIDIN REN 2 1025 15 4.01
7291454 RAFSHILA BINTI ROMLI REN 2 950 15 3.71
7298720 HANIPAH BINTI MANSOR REN 2 1420 15 5.55
7327291 CHONG SIN YEW REN 2 1180 15 4.61

461.90

Bonus Commission

Order No Customer Name Type Stock Desc Month PV % BONUS Amount

7287371 MUHAMMAD RUZAIDI BIN ZAINOL ABIDIN REN CHP-5721L (CORE PLUS) 1 1,025.00 5.00 51.25 51.25

7291454 RAFSHILA BINTI ROMLI REN CHP-18AR (VILLAEM 2) 1 950.00 5.00 47.50 47.50

7298720 HANIPAH BINTI MANSOR REN AP-1523D (STORM 2) 1 1,420.00 5.00 71.00 71.00

7327291 CHONG SIN YEW REN CHP-264L (NEO PLUS) 1 1,180.00 5.00 59.00 59.00

228.75

Incentive Rate Point Rate

Happy Call Rate 5.00 96.88

HS Sucess Rate 30.00 99.31

14th HS Sucess Rate 7.50 73.79

21st HS Sucess Rate 7.50 96.55

Rental Collection Rate 30.00 95.8857

System Paymode 10.00 97.81

Net Outright Service Membership 0.00 1.00

Net Sales Rate 5.00 4.00

5.00 0.00
Customer Rentation Rate 10.00 0.00

CFF 0 0
Total 105.00

3
 BS Credit Point
Unit Point Quantity Total Point
Product Code Description
113208 CHP-671L (CORE)
27 2 54
113149 CHP-264L (NEO PLUS)
22 39 858
112852 AP-1717A (CAPTAIN)
19 1 19
112098 CHP-08AR (VILLAEM)
22 4 88
112471 AP-1516D (STORM)
19 18 342
113227 CHP-18AR (VILLAEM 2)
22 7 154
113204 CHPI-620L (LUCY PLUS)
32 1 32
112828 CHP-18AR (VILLAEM 2)
22 11 242
113050 AP-1520C (LOMBOK 3)
19 21 399
111609 AP-1511FHE (LOMBOK 2)
19 5 95
112763 CHPI-620L (LUCY)
32 2 64
113576 CHP-5721L (CORE PLUS)
27 1 27
600066 POE-22A (BAMBOO PLUS)
17 1 17
112237 CHP-260N (NEO)
22 11 242
113028 CHP-6200N (KECIL)
22 3 66
112389 CHP-590N (HARRY)
27 1 27
113646 CHPI-7520L (AIS-GRAY)
27 1 27
112194 CHP-671L (CORE)
27 5 135
112789 CHP-7310R (OMBAK)
22 9 198
143 3086

Outright Membership Sales Commission

Order No Customer Name RM % Amount

2819731 SYAHRIFAH NOORFAIZA BINTI S RUSLI 680.00 10 68.00

68.00

Perfomance Incentive
Member Code Amount
CD102290 3,240.30

Allowance And Incentive

Description Amount

Healthy Family Fund 100.00

Sales Encouragement Allowance 1,500.00
System PayMode Incentive (Individual Account) 459.14
2,059.14

Total 6,502.62

SHI Index Adjustment 23.09

Total Monetary Commission & Inventive : 6,525.71

Withholding Tax Deduction (2%) : 0.00
Withholding Tax - Adjustment : 0.00

NET MONETARY COMMISSION & INCENTIVE AFTER WITHHOLDING TAX : 6,525.71

DEDUCTION FROM MONETARY COMMISSION & INCENTIVE

Description Amount

Own Purchase Deduction 0.00

Compliance Instalment Deduction 0.00

TOTAL NET PAYABLE : 6,525.71

4
NON-MONETARY INCENTIVE (FOR INCOME TAX PURPOSE)
Description Amount

Total Non-Monetary Incentive