Vous êtes sur la page 1sur 21

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

50
50
50
50
50
50
50
50
50
50
50
50
50
50
50

75
75
75
75
75
75
75
75
75
75
75
75
75
75
75

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
177.00
354.00
531.00
748.00
985.00
1,222.00
1,459.00
1,696.00
1,933.00
2,170.00
2,407.00
2,644.00
2,881.00
3,118.00
3,355.00

17.70
17.70
17.70
18.70
19.70
20.37
20.84
21.20
21.48
21.70
21.88
22.03
22.16
22.27
22.37

Commission (RM)
Per 10, 20, dll. Per Kg
53.10
106.20
159.30
224.40
295.50
366.60
437.70
508.80
579.90
651.00
722.10
793.20
864.30
935.40
1,006.50

5.31
5.31
5.31
5.61
5.91
6.11
6.25
6.36
6.44
6.51
6.56
6.61
6.65
6.68
6.71

Nett Profit (RM)


Per 10, 20, dll.
Per Kg
123.90
247.80
371.70
523.60
689.50
855.40
1,021.30
1,187.20
1,353.10
1,519.00
1,684.90
1,850.80
2,016.70
2,182.60
2,348.50

12.39
12.39
12.39
13.09
13.79
14.26
14.59
14.84
15.03
15.19
15.32
15.42
15.51
15.59
15.66

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
177.00
354.00
531.00
748.00
985.00
1,222.00
1,459.00
1,696.00
1,933.00
2,170.00
2,407.00
2,644.00
2,881.00
3,118.00
3,355.00

17.70
17.70
17.70
18.70
19.70
20.37
20.84
21.20
21.48
21.70
21.88
22.03
22.16
22.27
22.37

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

35
35
35
35
35
35
35
35
35
35
35
35
35
35
35

48
48
48
48
48
48
48
48
48
48
48
48
48
48
48

13
13
13
13
13
13
13
13
13
13
13
13
13
13
13

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
57.00
114.00
171.00
268.00
385.00
502.00
619.00
736.00
853.00
970.00
1,087.00
1,204.00
1,321.00
1,438.00
1,555.00

5.70
5.70
5.70
6.70
7.70
8.37
8.84
9.20
9.48
9.70
9.88
10.03
10.16
10.27
10.37

Commission (RM)
Per 10, 20, dll. Per Kg
17.10
34.20
51.30
80.40
115.50
150.60
185.70
220.80
255.90
291.00
326.10
361.20
396.30
431.40
466.50

1.71
1.71
1.71
2.01
2.31
2.51
2.65
2.76
2.84
2.91
2.96
3.01
3.05
3.08
3.11

Nett Profit (RM)


Per 10, 20, dll. Per Kg
39.90
79.80
119.70
187.60
269.50
351.40
433.30
515.20
597.10
679.00
760.90
842.80
924.70
1,006.60
1,088.50

3.99
3.99
3.99
4.69
5.39
5.86
6.19
6.44
6.63
6.79
6.92
7.02
7.11
7.19
7.26

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
57.00
114.00
171.00
268.00
385.00
502.00
619.00
736.00
853.00
970.00
1,087.00
1,204.00
1,321.00
1,438.00
1,555.00

5.70
5.70
5.70
6.70
7.70
8.37
8.84
9.20
9.48
9.70
9.88
10.03
10.16
10.27
10.37

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

30
30
30
30
30
30
30
30
30
30
30
30
30
30
30

43
43
43
43
43
43
43
43
43
43
43
43
43
43
43

13
13
13
13
13
13
13
13
13
13
13
13
13
13
13

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
57.00
114.00
171.00
268.00
385.00
502.00
619.00
736.00
853.00
970.00
1,087.00
1,204.00
1,321.00
1,438.00
1,555.00

5.70
5.70
5.70
6.70
7.70
8.37
8.84
9.20
9.48
9.70
9.88
10.03
10.16
10.27
10.37

Commission (RM)
Per 10, 20, dll. Per Kg
17.10
34.20
51.30
80.40
115.50
150.60
185.70
220.80
255.90
291.00
326.10
361.20
396.30
431.40
466.50

1.71
1.71
1.71
2.01
2.31
2.51
2.65
2.76
2.84
2.91
2.96
3.01
3.05
3.08
3.11

Nett Profit (RM)


Per 10, 20, dll. Per Kg
39.90
79.80
119.70
187.60
269.50
351.40
433.30
515.20
597.10
679.00
760.90
842.80
924.70
1,006.60
1,088.50

3.99
3.99
3.99
4.69
5.39
5.86
6.19
6.44
6.63
6.79
6.92
7.02
7.11
7.19
7.26

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
57.00
114.00
171.00
268.00
385.00
502.00
619.00
736.00
853.00
970.00
1,087.00
1,204.00
1,321.00
1,438.00
1,555.00

5.70
5.70
5.70
6.70
7.70
8.37
8.84
9.20
9.48
9.70
9.88
10.03
10.16
10.27
10.37

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

22
22
22
22
22
22
22
22
22
22
22
22
22
22
22

38
38
38
38
38
38
38
38
38
38
38
38
38
38
38

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
87.00
174.00
261.00
388.00
535.00
682.00
829.00
976.00
1,123.00
1,270.00
1,417.00
1,564.00
1,711.00
1,858.00
2,005.00

8.70
8.70
8.70
9.70
10.70
11.37
11.84
12.20
12.48
12.70
12.88
13.03
13.16
13.27
13.37

Commission (RM)
Per 10, 20, dll. Per Kg
26.10
52.20
78.30
116.40
160.50
204.60
248.70
292.80
336.90
381.00
425.10
469.20
513.30
557.40
601.50

2.61
2.61
2.61
2.91
3.21
3.41
3.55
3.66
3.74
3.81
3.86
3.91
3.95
3.98
4.01

Nett Profit (RM)


Per 10, 20, dll. Per Kg
60.90
121.80
182.70
271.60
374.50
477.40
580.30
683.20
786.10
889.00
991.90
1,094.80
1,197.70
1,300.60
1,403.50

6.09
6.09
6.09
6.79
7.49
7.96
8.29
8.54
8.73
8.89
9.02
9.12
9.21
9.29
9.36

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
87.00
174.00
261.00
388.00
535.00
682.00
829.00
976.00
1,123.00
1,270.00
1,417.00
1,564.00
1,711.00
1,858.00
2,005.00

8.70
8.70
8.70
9.70
10.70
11.37
11.84
12.20
12.48
12.70
12.88
13.03
13.16
13.27
13.37

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

29
29
29
29
29
29
29
29
29
29
29
29
29
29
29

13
13
13
13
13
13
13
13
13
13
13
13
13
13
13

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
57.00
114.00
171.00
268.00
385.00
502.00
619.00
736.00
853.00
970.00
1,087.00
1,204.00
1,321.00
1,438.00
1,555.00

5.70
5.70
5.70
6.70
7.70
8.37
8.84
9.20
9.48
9.70
9.88
10.03
10.16
10.27
10.37

Commission (RM)
Per 10, 20, dll. Per Kg
17.10
34.20
51.30
80.40
115.50
150.60
185.70
220.80
255.90
291.00
326.10
361.20
396.30
431.40
466.50

1.71
1.71
1.71
2.01
2.31
2.51
2.65
2.76
2.84
2.91
2.96
3.01
3.05
3.08
3.11

Nett Profit (RM)


Per 10, 20, dll. Per Kg
39.90
79.80
119.70
187.60
269.50
351.40
433.30
515.20
597.10
679.00
760.90
842.80
924.70
1,006.60
1,088.50

3.99
3.99
3.99
4.69
5.39
5.86
6.19
6.44
6.63
6.79
6.92
7.02
7.11
7.19
7.26

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
57.00
114.00
171.00
268.00
385.00
502.00
619.00
736.00
853.00
970.00
1,087.00
1,204.00
1,321.00
1,438.00
1,555.00

5.70
5.70
5.70
6.70
7.70
8.37
8.84
9.20
9.48
9.70
9.88
10.03
10.16
10.27
10.37

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

15
15
15
15
15
15
15
15
15
15
15
15
15
15
15

26
26
26
26
26
26
26
26
26
26
26
26
26
26
26

11
11
11
11
11
11
11
11
11
11
11
11
11
11
11

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
37.00
74.00
111.00
188.00
285.00
382.00
479.00
576.00
673.00
770.00
867.00
964.00
1,061.00
1,158.00
1,255.00

3.70
3.70
3.70
4.70
5.70
6.37
6.84
7.20
7.48
7.70
7.88
8.03
8.16
8.27
8.37

Commission (RM)
Per 10, 20, dll. Per Kg
11.10
22.20
33.30
56.40
85.50
114.60
143.70
172.80
201.90
231.00
260.10
289.20
318.30
347.40
376.50

1.11
1.11
1.11
1.41
1.71
1.91
2.05
2.16
2.24
2.31
2.36
2.41
2.45
2.48
2.51

Nett Profit (RM)


Per 10, 20, dll. Per Kg
25.90
51.80
77.70
131.60
199.50
267.40
335.30
403.20
471.10
539.00
606.90
674.80
742.70
810.60
878.50

2.59
2.59
2.59
3.29
3.99
4.46
4.79
5.04
5.23
5.39
5.52
5.62
5.71
5.79
5.86

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
37.00
74.00
111.00
188.00
285.00
382.00
479.00
576.00
673.00
770.00
867.00
964.00
1,061.00
1,158.00
1,255.00

3.70
3.70
3.70
4.70
5.70
6.37
6.84
7.20
7.48
7.70
7.88
8.03
8.16
8.27
8.37

Item

Weight
(Kg)

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

10
20
30
40
50
60
70
80
90
100
110
120
130
140
150

Supply

Price/Kg (RM)
Sell
Margin

15
15
15
15
15
15
15
15
15
15
15
15
15
15
15

26
26
26
26
26
26
26
26
26
26
26
26
26
26
26

11
11
11
11
11
11
11
11
11
11
11
11
11
11
11

Logistic Cost (RM)


Transport
30
60
90
200
200
200
200
200
200
200
200
200
200
200
200

Logistic Cost (RM)


Packaging
43
86
129
52
65
78
91
104
117
130
143
156
169
182
195

Profit (RM)
Per 10, 20, dll.
Per Kg
37.00
74.00
111.00
188.00
285.00
382.00
479.00
576.00
673.00
770.00
867.00
964.00
1,061.00
1,158.00
1,255.00

3.70
3.70
3.70
4.70
5.70
6.37
6.84
7.20
7.48
7.70
7.88
8.03
8.16
8.27
8.37

Commission (RM)
Per 10, 20, dll. Per Kg
11.10
22.20
33.30
56.40
85.50
114.60
143.70
172.80
201.90
231.00
260.10
289.20
318.30
347.40
376.50

1.11
1.11
1.11
1.41
1.71
1.91
2.05
2.16
2.24
2.31
2.36
2.41
2.45
2.48
2.51

Nett Profit (RM)


Per 10, 20, dll. Per Kg
25.90
51.80
77.70
131.60
199.50
267.40
335.30
403.20
471.10
539.00
606.90
674.80
742.70
810.60
878.50

2.59
2.59
2.59
3.29
3.99
4.46
4.79
5.04
5.23
5.39
5.52
5.62
5.71
5.79
5.86

Nett Profit w/o Agent (RM)


Per 10, 20, dll.
Per Kg
37.00
74.00
111.00
188.00
285.00
382.00
479.00
576.00
673.00
770.00
867.00
964.00
1,061.00
1,158.00
1,255.00

3.70
3.70
3.70
4.70
5.70
6.37
6.84
7.20
7.48
7.70
7.88
8.03
8.16
8.27
8.37