Scheme Simulator

Scheme Simulator & Dealer CalculatorWelspun Living · FY 2025–26 · sample of 580 dealers

Region

State

Dealer tier

Current scheme shown for comparison.

Entry slab threshold

Slab payout rates

Growth kicker (YoY ≥ 15%)

Focus kicker: Rugs & carpets

Collection gate

Dealer response near a slab

Market demand scenario

Incentive budget

Current scheme payout

–

Simulated payout

–

Change in payout

–

Incremental sales

–

Margin per extra ₹1 paid

–

Chance of exceeding budget

–

Dealer incentive calculator

What if this dealer sells more?

Top dealers by payout

click a row to open

Dealer	State	Ach.	Payout

Illustrative sample of 580 dealers; names, figures and scheme values are synthetic. Figures indicative; validated metrics available on request. © Havish M Consulting