Full ladder modeling — profit timeline, referral earnings, and scenario comparison
| Phase | Cycles | Timeline | Their Payout/Cycle | Your 10% Cut/Cycle | Cumulative to You |
|---|
| Month | Active Phase | Their Profit This Month | Your 10% Commission/Month | Your Cumulative |
|---|
| Level | Activation Fee | Campaign Cost | Total Prerequisite | Payout (After 10% Fee) | Net Profit/Cycle | Clicks/Day | CPC |
|---|
| Step | Required Capital | Investment | Return | Profit | Cycles | Est. Time |
|---|
| Scenario | Their Upfront | Your Cost | Time to 3× L7 | Year 1 Earnings | Total to Endgame | Monthly at 3× L7 |
|---|