** Argent Global Network **

Profit Calculator
Instructions:

VIP Plus

<------

1. Choose a package from the pull-down list.

Quantity:

<------

2. Enter quantity if buying more than 1 pack.

Package Value:

16

Initial Package:

Price of Package:

3. Watch all fields Auto-populate :)

$2400

Gold

First Monthly Fee:

Total Buy-In:

$50
$2450

Start Date:
Use wallet for monthly fees?

4/7/2014

<------

4. Choose a different start date (optional).

No

<------

5. Choose Yes/No from pull-down list.

(If Yes is selected, monthly Fee Is taken out of Column D every 4th week, and package re-purchase that week depends on balance in Column F

Week

Date

Weekly

Money in

Mo.

Bal. After

Repurchase

Pkg

Pkg

Fee

Monthly fee

Income

Wallet

Package

Price

Value

4/14/2014

160

160

Basic

150

4/21/2014

170

180

Basic

150

4/28/2014

180

210

Basic

150

5/5/2014

190

250

Basic

150

5/12/2014

200

300

Basic Plus

300

5/19/2014

220

220

Basic

150

5/26/2014

230

300

Basic Plus

300

6/2/2014

250

250

Basic

150

250

250

6/9/2014

260

360

Basic Plus

300

10

6/16/2014

280

340

Basic Plus

300

11

6/23/2014

300

340

Basic Plus

300

12

6/30/2014

320

360

Basic Plus

300

13

7/7/2014

340

400

Basic Plus

300

14

7/14/2014

360

460

Basic Plus

300

15

7/21/2014

380

540

Basic Plus

300

16

7/28/2014

400

640

Premium

600

17

8/4/2014

440

480

Basic Plus

300

18

8/11/2014

460

640

Premium

600

19

8/18/2014

500

540

Basic Plus

300

20

8/25/2014

520

760

Premium

600

21

9/1/2014

560

720

Premium

600

22

9/8/2014

600

720

Premium

600

23

9/15/2014

640

760

Premium

600

24

9/22/2014

680

840

Premium

600

25

9/29/2014

720

960

Premium

600

26

10/6/2014

760

1120

Premium

600

27

10/13/2014

800

1320

28

10/20/2014

880

1000

29

10/27/2014

920

30

11/3/2014

31

11/10/2014

32
33

360

640

760

840

VIP

1200

Premium

600

1320

VIP

1200

1000

1120

Premium

600

1040

1560

VIP

1200

11/17/2014

1120

1480

VIP

1200

11/24/2014

1200

1480

VIP

1200

1000

1480

34

12/1/2014

1280

1560

VIP

1200

35

12/8/2014

1360

1720

VIP

1200

36

12/15/2014

1440

1960

VIP

1200

37

12/22/2014

1520

2280

VIP

1200

38

12/29/2014

1600

2680

VIP Plus

2400

16

39

1/5/2015

1760

2040

VIP

1200

40

1/12/2015

1840

2680

VIP Plus

2400

16

41

1/19/2015

2000

2280

VIP

1200

42

1/26/2015

2080

3160

VIP Plus

2400

16

43

2/2/2015

2240

3000

VIP Plus

2400

16

44

2/9/2015

2400

3000

VIP Plus

2400

16

45

2/16/2015

2560

3160

VIP Plus

2400

16

46

2/23/2015

2720

3480

VIP Plus

2400

16

47

3/2/2015

2880

3960

VIP Plus

2400

16

48

3/9/2015

3040

4600

VIP Plus

2400

16

49

3/16/2015

3200

5400

VIP Plus

2400

16

50

3/23/2015

3360

6360

VIP Plus

2400

16

51

3/30/2015

3520

7480

VIP Plus

2400

16

52

4/6/2015

3680

8760

VIP Plus

2400

16

1960

2680

3000

4600

8760

Note:
You will continue to receive income past week 52 for as long as you're buying packages throughout the year because
each package you buy has its own 52 week contract starting from date of purchase.
Referral ID:

http://tinyurl.com/AGN-TeamTsunami

al Network **

lculator

ull-down list.

Spreadsheet designed by:

Petar

than 1 pack.

e :)

Referral ID:
http://tinyurl.com/AGN-TeamTsunami
Disclaimer:
Data shown in this table may contain errors and should be used for

(optional).

illustration purposes only. You are solely responsible for planning

n list.

the outcome of your own business.

nds on balance in Column F

Left
Over

Req'd Membershp

REFERENCE TABLES:

/# of pkg bought `

10

Gold

30

20

Packages

Price

Wkly Income

Basic

150

10

Basic Plus

300

20

600

40

60

Premium

100

VIP

1200

80

VIP Plus

2400

160

Gold

70

0
100

Packages

60

Gold

40

40
60

Basic

Basic Plus

Premium

VIP

100

Gold

160

10

VIP Plus

16

240

Pkg Value

40

Limit

180

Gold

40

12

0
6

160

21

120

Gold

120

16

160
240
360

Gold

520

20

120
400
120

Diamond

520

28

360
280
Diamond

Membership

Monthly
Fee

240

280

Pkg Value

5 Silver
20 Gold
100 Diamond
-

10 Yes
50 No
100

year because

360

32

520
760
1080

Diamond

280

48

840
280
1080

Diamond

760

56

600
600
760

Diamond

1080

64

1560
2200
3000

Diamond

3960

64

5080
6360
64