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.
We use cookies to improve your experience and analyze our traffic. By clicking "Accept All", you consent to our use of cookies. Learn more in our Privacy Policy.
