Guided inputs with assumptions, caps, deductions and net payout.
1
Basics
Set simulation range and PV used for commissions.
15 Levels
Example: 10 levels = 1023 total pairs (balanced growth).
$500
PV is the value used for commission calculation.
Assumptions
Balanced growth model: left and right PV increase evenly each cycle.
Pairs are calculated as min(left PV, right PV).
Capping limits the number of pairs paid per cycle.
2
Pair Rules
Define how matching bonus works in your plan.
$
Example: $30 per pair
Carry forward allows unused PV to roll into next cycle.
0 means unlimited pairing.
3
Sponsor Bonus & Deductions
Optional sponsor bonus + platform charges + tax.
%
PROJECTED NET EARNINGS
$29,842.00
Net payout after deductions. This excludes product cost & external expenses.
▲ Potential ROI 596%
TOTAL PAIRS MATCHED
16,384
GROSS PAIR BONUS
$32,768
SPONSOR BONUS
$1,250
TOTAL DEDUCTIONS
-$4,176
FINAL NET PAYABLE
$29,842.00
Pair bonus contribution0%
Sponsor bonus contribution0%
Deductions0%
Σ
What this means
Your plan generates 0 pairs, giving $0.00 gross payout. After tax/expense, your final payout is $0.00.
Sensitivity tip
Try increasing PV or levels to see growth impact.
Level
Members
Left PV
Right PV
Pairs matched
Gross
Net
Total pairs0
Total gross$0.00
Total sponsor bonus$0.00
Total deductions$0.00
Final payable$0.00
Disclaimer: Projection assumes ideal balanced team growth and simplified cycles. Real payout depends on actual recruitment, order behavior and company rules.
Chat on WhatsApp