Run the whole machine backwards: brokerage costs paid, stock awards granted at that year's prices, agents attracted each year, revenue share accumulated — and what the holdings are worth today. Recruiting decks show the dream scenario; this shows yours.
Shares granted at each year's average price; portfolio valued at the current price. Vesting schedules and taxes ignored — this is a directional model, not accounting.