How we calculate: The simulator follows the official WHIEDA marketing plan formula (step 50%, binary 10%, repeat-bonus 5% with depth by package). Each month new personal partners are added; their structures grow further through a downstream multiplier (×4 / ×7 / ×10 for the three scenarios).

Calibrated against real data: 4 personal / mo yields roughly €3,000–4,000 / mo in the realistic scenario — consistent with active partners (80 active people → €2,000 / mo personal income). 20 personal / mo → €15,000–20,000 / mo, in line with Director-level leaders.

This is math of what is possible, not a promise. Actual results depend on you and your team activity.