Affiliate Income Calculator
Model your volume commissions & residuals — 6 levels deep · 1 lot per $50K balance
VANTA79 Weekly Income
$19,307
Annual Projection
$1,003,965
Parameters
Avg balance per client: $20,000
Network Total Balance (entire program)
Network Avg Weekly ROI
15%Your Shares
Total Network Shares
Assumptions
Total Lots/Week
429.8
1 lot per $50K
Client Profits/Week
$150,000
15% on $1,000,000
25% Fee Pool
$37,500
25% of client profits
DOP — 4% Override Pool
$1,500
1/10 shares · $15,000 pool
| Level | Rate | Clients | Balance | Lots/Wk | $/Lot | Vol Comm | Residual | Total |
|---|---|---|---|---|---|---|---|---|
| Level 1 | 2% | 2 | $40,816 | 17.5 | — | — | — | $0 |
| Level 2 | 1% | 4 | $81,633 | 35.1 | — | — | — | $0 |
| Level 3 | 1% | 5 | $102,041 | 43.9 | — | — | — | $0 |
| Level 4 | 1% | 8 | $163,265 | 70.2 | — | — | — | $0 |
| Level 5 | 1% | 12 | $244,898 | 105.3 | — | — | — | $0 |
| Level 6 | 1% | 18 | $367,347 | 157.9 | — | — | — | $0 |
| TOTAL | 7% | 50 | $1,000,000 | 429.8 | $17.00 | $7,307 | $10,500 | $17,807 |
Vol Comm (Max)
$7,307
Residual (Max 7%)
$10,500
DOP (1/10 shares)
$1,500
VANTA79 Total Weekly
$19,307
→ $1,003,965/year
Volume calculated at 1 lot per $50,000 downline balance, compounded across 5 trading days/week — each day's balance grows by the daily equivalent of the weekly ROI, so later trades in the week are executed on a larger balance. Vol commission distribution across levels is proportional to each level's commission rate weighting. Residuals are calculated on the 25% copytrading fee pool charged on client profits. VANTA79 wholesale is calculated directly as 7% of total client profits. The DOP pool is 4% of the network fee pool. Projections are illustrative only — actual results depend on network activity and market performance.
Translate