Main round, licenses 11–20Where every dollar goes
There are four cells under every license. When they are taken, each of the four pays the price of that license. Below is what happens to that money on each license separately. Everything is calculated by the same rules the real payouts follow.
One rule for every table. From every payment: 25% to you in cash, 50% is saved up for the next license up, 12.5% — for one more license one level lower, 12.5% to the team. On the first license of the round there is no clone — there the team gets 25%.
License costs $1,000
Four people take the cells under you and pay $1,000 each. Total coming in $4,000. Then the money is split like this:
$1,000
to you in cash
25% — to your balance, at once
$2,000
for the move up
becomes your License 12 (it costs $2,000)
$0
for the clone
on the first license of the round there is no clone — this share goes to the team
$1,000
to the team
25% — breakdown below
The team share — $1,000 — is split like this
$425 — referral program, 10 levels (42.5%)
$300 — task pool — executors are paid from it (30%)
$100 — binary (10%)
$100 — top 30 of the month (10%)
$25 — live streams and webinars (2.5%)
$50 — project reserve (5%)
Referral program — $425 — goes up the chain
$106 — to whoever invited the buyer
$63 — to whoever invited them
$51 — to the third in the chain
…and so on down to the last level: $14
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $250 to you · $500 for the move up · $0 for the clone · $250 to the team.
License 12License costs $2,000
Four people take the cells under you and pay $2,000 each. Total coming in $8,000. Then the money is split like this:
$2,000
to you in cash
25% — to your balance, at once
$4,000
for the move up
becomes your License 13 (it costs $4,000)
$1,000
for the clone
becomes your second License 11 ($1,000)
$1,000
to the team
12.5% — breakdown below
The team share — $1,000 — is split like this
$425 — referral program, 10 levels (42.5%)
$300 — task pool — executors are paid from it (30%)
$100 — binary (10%)
$100 — top 30 of the month (10%)
$25 — live streams and webinars (2.5%)
$50 — project reserve (5%)
Referral program — $425 — goes up the chain
$106 — to whoever invited the buyer
$63 — to whoever invited them
$51 — to the third in the chain
…and so on down to the last level: $14
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $500 to you · $1,000 for the move up · $250 for the clone · $250 to the team.
License 13License costs $4,000
Four people take the cells under you and pay $4,000 each. Total coming in $16,000. Then the money is split like this:
$4,000
to you in cash
25% — to your balance, at once
$8,000
for the move up
becomes your License 14 (it costs $8,000)
$2,000
for the clone
becomes your second License 12 ($2,000)
$2,000
to the team
12.5% — breakdown below
The team share — $2,000 — is split like this
$850 — referral program, 10 levels (42.5%)
$600 — task pool — executors are paid from it (30%)
$200 — binary (10%)
$200 — top 30 of the month (10%)
$50 — live streams and webinars (2.5%)
$100 — project reserve (5%)
Referral program — $850 — goes up the chain
$212 — to whoever invited the buyer
$127 — to whoever invited them
$102 — to the third in the chain
…and so on down to the last level: $29
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $1,000 to you · $2,000 for the move up · $500 for the clone · $500 to the team.
License 14License costs $8,000
Four people take the cells under you and pay $8,000 each. Total coming in $32,000. Then the money is split like this:
$8,000
to you in cash
25% — to your balance, at once
$16,000
for the move up
becomes your License 15 (it costs $16,000)
$4,000
for the clone
becomes your second License 13 ($4,000)
$4,000
to the team
12.5% — breakdown below
The team share — $4,000 — is split like this
$1,700 — referral program, 10 levels (42.5%)
$1,200 — task pool — executors are paid from it (30%)
$400 — binary (10%)
$400 — top 30 of the month (10%)
$100 — live streams and webinars (2.5%)
$200 — project reserve (5%)
Referral program — $1,700 — goes up the chain
$425 — to whoever invited the buyer
$255 — to whoever invited them
$204 — to the third in the chain
…and so on down to the last level: $59
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $2,000 to you · $4,000 for the move up · $1,000 for the clone · $1,000 to the team.
License 15 · safe licenseLicense costs $16,000
Four people take the cells under you and pay $16,000 each. Total coming in $64,000. Then the money is split like this:
$16,000
to you in cash
25% — to your balance, at once
$32,000
for the move up
becomes your License 16 (it costs $32,000)
$8,000
for the clone
becomes your second License 14 ($8,000)
$8,000
to the team
12.5% — breakdown below
The team share — $8,000 — is split like this
$3,400 — referral program, 10 levels (42.5%)
$2,400 — task pool — executors are paid from it (30%)
$800 — binary (10%)
$800 — top 30 of the month (10%)
$200 — live streams and webinars (2.5%)
$400 — project reserve (5%)
Referral program — $3,400 — goes up the chain
$850 — to whoever invited the buyer
$510 — to whoever invited them
$408 — to the third in the chain
…and so on down to the last level: $119
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $4,000 to you · $8,000 for the move up · $2,000 for the clone · $2,000 to the team.
License 16License costs $32,000
Four people take the cells under you and pay $32,000 each. Total coming in $128,000. Then the money is split like this:
$32,000
to you in cash
25% — to your balance, at once
$64,000
for the move up
becomes your License 17 (it costs $64,000)
$16,000
for the clone
becomes your second License 15 ($16,000)
$16,000
to the team
12.5% — breakdown below
The team share — $16,000 — is split like this
$6,800 — referral program, 10 levels (42.5%)
$4,800 — task pool — executors are paid from it (30%)
$1,600 — binary (10%)
$1,600 — top 30 of the month (10%)
$400 — live streams and webinars (2.5%)
$800 — project reserve (5%)
Referral program — $6,800 — goes up the chain
$1,700 — to whoever invited the buyer
$1,020 — to whoever invited them
$816 — to the third in the chain
…and so on down to the last level: $238
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $8,000 to you · $16,000 for the move up · $4,000 for the clone · $4,000 to the team.
License 17License costs $64,000
Four people take the cells under you and pay $64,000 each. Total coming in $256,000. Then the money is split like this:
$64,000
to you in cash
25% — to your balance, at once
$128,000
for the move up
becomes your License 18 (it costs $128,000)
$32,000
for the clone
becomes your second License 16 ($32,000)
$32,000
to the team
12.5% — breakdown below
The team share — $32,000 — is split like this
$13,600 — referral program, 10 levels (42.5%)
$9,600 — task pool — executors are paid from it (30%)
$3,200 — binary (10%)
$3,200 — top 30 of the month (10%)
$800 — live streams and webinars (2.5%)
$1,600 — project reserve (5%)
Referral program — $13,600 — goes up the chain
$3,400 — to whoever invited the buyer
$2,040 — to whoever invited them
$1,632 — to the third in the chain
…and so on down to the last level: $476
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $16,000 to you · $32,000 for the move up · $8,000 for the clone · $8,000 to the team.
License 18 · safe licenseLicense costs $128,000
Four people take the cells under you and pay $128,000 each. Total coming in $512,000. Then the money is split like this:
$128,000
to you in cash
25% — to your balance, at once
$256,000
for the move up
becomes your License 19 (it costs $256,000)
$64,000
for the clone
becomes your second License 17 ($64,000)
$64,000
to the team
12.5% — breakdown below
The team share — $64,000 — is split like this
$27,200 — referral program, 10 levels (42.5%)
$19,200 — task pool — executors are paid from it (30%)
$6,400 — binary (10%)
$6,400 — top 30 of the month (10%)
$1,600 — live streams and webinars (2.5%)
$3,200 — project reserve (5%)
Referral program — $27,200 — goes up the chain
$6,800 — to whoever invited the buyer
$4,080 — to whoever invited them
$3,264 — to the third in the chain
…and so on down to the last level: $952
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $32,000 to you · $64,000 for the move up · $16,000 for the clone · $16,000 to the team.
License 19License costs $256,000
Four people take the cells under you and pay $256,000 each. Total coming in $1,024,000. Then the money is split like this:
$256,000
to you in cash
25% — to your balance, at once
$512,000
for the move up
becomes your License 20 (it costs $512,000)
$128,000
for the clone
becomes your second License 18 ($128,000)
$128,000
to the team
12.5% — breakdown below
The team share — $128,000 — is split like this
$54,400 — referral program, 10 levels (42.5%)
$38,400 — task pool — executors are paid from it (30%)
$12,800 — binary (10%)
$12,800 — top 30 of the month (10%)
$3,200 — live streams and webinars (2.5%)
$6,400 — project reserve (5%)
Referral program — $54,400 — goes up the chain
$13,600 — to whoever invited the buyer
$8,160 — to whoever invited them
$6,528 — to the third in the chain
…and so on down to the last level: $1,904
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $64,000 to you · $128,000 for the move up · $32,000 for the clone · $32,000 to the team.
License 20 · safe licenseLicense costs $512,000
Four people take the cells under you and pay $512,000 each. Total coming in $2,048,000. Then the money is split like this:
$512,000
to you in cash
25% — to your balance, at once
$1,024,000
for the move up
reinvestment: a new License 20 and licenses lower in the round — breakdown below
$256,000
for the clone
becomes your second License 19 ($256,000)
$256,000
to the team
12.5% — breakdown below
Reinvestment — what happens to the “move up” share
License 20 is the last one; License 21 does not exist. The accumulated $1,024,000 does not sit idle — it is split into three parts: clones on every license of the round (9 licenses), reinvestment right here (1), and the remainder $1,000 — to you in cash.
It adds up exactly, to the dollar: license prices double, so all the licenses below together cost one unit less than the top. You get 10 new licenses instead of a single move up — and on the cheap licenses they fill up fastest.
In cash from this table you get $512,000, and over the whole ladder you have climbed — $1,023,000.
The team share — $256,000 — is split like this
$108,800 — referral program, 10 levels (42.5%)
$76,800 — task pool — executors are paid from it (30%)
$25,600 — binary (10%)
$25,600 — top 30 of the month (10%)
$6,400 — live streams and webinars (2.5%)
$12,800 — project reserve (5%)
Referral program — $108,800 — goes up the chain
$27,200 — to whoever invited the buyer
$16,320 — to whoever invited them
$13,056 — to the third in the chain
…and so on down to the last level: $3,808
A level a person has not unlocked yet does not go to a neighbour — it goes to the project reserve.
One payment out of four: $128,000 to you · $256,000 for the move up · $64,000 for the clone · $64,000 to the team.
SummaryHow much the whole ladder gives