Network Business Simulator
Agent-based growth modeling · Monte Carlo analysis · Real-time visualization
Scenario Presets
Simulation Parameters
Starting Founders3
Avg Recruits / Agent / Month1.5
Monthly Churn Rate12%
Retail Sales / Agent / Month (RM)RM 500
Months to Simulate36
Addressable Market Size100000
% Buy Startup (RM4,980)40%
% Buy Professional (RM15,000)40%
% Buy Leadership (RM24,000)20%
Month 36
👥
Active Agents
0
-
💰
Company Revenue
RM 0
cumulative
📤
Total Payouts
RM 0
to all agents
📊
Company Margin
0%
revenue retained
✅
Agents Profitable
0%
-
🌱
New Joins This Month
0
📉
Churned This Month
0
🏆
Top Earner Total
RM 0
📈
Avg Monthly / Agent
RM 0
Network Visualization
Network Tree — Live Growth
Startup RM4,980
Professional RM15,000
Leadership RM24,000
Churned
Earnings Distribution — Who Earns What?
Earnings Concentration
Financial Analysis
Monthly Income by Stream
Cumulative Company P&L
Revenue vs Payouts (Monthly)
Network Growth Over Time
Market Penetration
Package Tier Breakdown
Agent Deep Dive
Select an agent to view detailed financials
F1
-
-
Income Breakdown
Cumulative Net Cash Flow
Revenue Allocation
Where Every RM Goes
Sustainability Metrics
Monte Carlo Analysis
Probabilistic Outcome Distribution — 200 Simulations
Click to run 200 randomized simulations