Interactive Calculator

Turn your target into a number you can see.

Enter the cases you expect to introduce and the programme price. The calculator breaks out every income stream in real time.

Pick a real L120 programme, set your completed cases and your team's cases. The maths follows the live commission engine.

Programme sold

Price per case (THB, VAT incl.)Your completed cases / year

Team completed cases / year

100

Illustrative figures only; actual income depends on real, completed cases.

Case rule: only Stem Cell programmes of 12,000,000 KRW or more count. One customer = one case, even across repeat treatments, verified by ID card or passport (a name change does not create a new case).

Net income after WHT

฿485,000

50 more cases to unlock a ฿1,500,000 loyalty bonus

Customer payments (VAT incl.): ฿0
Sales volume (payment ÷ 1.07): ฿0
Direct commission 10%: ฿0
Team override 2.5%: ฿0
Loyalty milestone bonus: ฿500,000
Gross commission: ฿500,000
Withholding tax 3%: − ฿15,000
Free trips earned: 5 trip(s)

Commission is held in escrow and released 30 days after the service is completed.

Excludes the 5% marketing pool and 2% lifetime passive pool, which vary with company-wide monthly sales.

10% / 2.5% / VAT ÷1.07 / WHT 3%

Standard use case

One SVF Full Body case at 294,000 THB (VAT incl.) = 274,766 THB sales volume → 27,477 THB direct commission. 50 personal cases plus 100 team cases: 1,373,832 direct + 686,916 override + 500,000 loyalty = 2,560,748 THB gross, 2,483,926 THB net after 3% withholding tax, plus 5 free overseas trips.

Transparent by design

Every figure the calculator shows maps to a rule in the commission engine — nothing is rounded up for effect.

Direct commission fixed at 10% of programme value
Loyalty bonus paid at 50, 100 and 250 case milestones
One free overseas trip for every 10 cases

What is not included

Two income streams are variable and therefore excluded from the guaranteed figure.

5% Marketing Performance Pool, scored monthly
2% Lifetime Passive Income, distributed annually
2.5% sub-agent override from your team's sales

Ready to earn it for real?

Reserve one of the exclusive September seminar seats.