Matrix MLM Calculator

Input Parameters

---

• Product Price: The total retail cost or enrollment fee of the package, serving as the primary revenue base for all matrix calculations.
• Product Development Cost (Per Member): The internal cost of goods sold (COGS) per member, which is subtracted from the price to determine the net commissionable margin.
• Matrix Width: The fixed number of frontline positions available to a distributor before the “spillover” mechanism begins placing recruits in the next level.
• Matrix Depth: The maximum number of downline levels for which a distributor is eligible to receive commissions within the fixed structure.
• Matrix Bonus Depth: The specific number of levels deep where specialized matrix rewards, such as completion or position bonuses, remain active.
• Sponsor Bonus (%): The percentage-based reward paid to a direct recruiter for every new participant they sponsor into the matrix.
• Admin Charges (%): The percentage of the gross commission deducted to cover corporate management, software maintenance, and operational overhead.
• Tax Deduction (%): The mandatory percentage withheld from payouts to ensure compliance with regional tax regulations and statutory TDS requirements.
• Matrix Bonus Per Level (%) [Level 1 (%)]: The specific percentage of sales volume allocated to a distributor for every member placed at each distinct tier of their forced matrix.

Output Parameters

---

• Total Members: The cumulative count of all distributors and recruits positioned within the simulated genealogy structure across all levels.
• Gross Amount: The total revenue generated by the organization from joining fees and initial product sales before any costs or commissions are deducted.
• Matrix Bonus: The total commission generated from the filled positions within the configured matrix structure (based on width × depth), calculated level-by-level according to the defined payout percentages.
• Sponsor Bonus: The direct referral commission paid to distributors for personally sponsoring new members into the matrix, calculated based on the predefined sponsor bonus percentage.
• Admin Charges: The total value withheld from the commission pool to fund software maintenance, corporate overhead, and business management.
• Total Expense: The comprehensive sum of all operational outgoings, including total commissions paid, product costs.
• Tax Deduction: The aggregate amount of revenue withheld from payouts to ensure full compliance with regional tax laws and TDS requirements.
• Development Cost: The total manufacturing or fulfillment expenditure incurred by the company to provide products or services for every member in the tree.
• Company Profit: The net revenue retained by the organization after all distributor payouts, manufacturing costs, and taxes have been settled.