Network commission — plan test

Joining amount What each new member pays. Used by both tests.

Binary and sponsor

Binary matching % Percent of matched volume paid on the weaker leg.

Sponsor income % Percent of the joining amount paid to the direct sponsor.

Levels to test Depth of the tree. Level 1 is two members under the starting ID.

Direct ROI

Daily ROI % Percent of the member's own joining amount, each day.

ROI cap at 2 directs 2 means 2X. Each later direct adds the extra amount.

Extra per direct 0.25 makes 3 directs 2.25X and 4 directs 2.5X.

First month The 10-year calendar starts on the 1st of this month.

First year Ten years run from this year.

Binary and sponsor

Company collections against sponsor income and binary matching as a balanced tree fills. This sheet does not include ROI.

Company collects —

Company distributes —

Left after payout —

Payout ratio —

Enter the plan figures to test it.

Payout share of each level

Bar = sponsor and binary as a percent of that level's collections.100% of collections

Sponsor income and binary matching, including the starting ID, if the downline is full through each level
Level	Members	Collected	Sponsor	Binary	To distribute	Left	Payout	Running collected	Running distributed	Running left

How these numbers are calculated

The test fills a perfect binary tree. Every member through the chosen depth has two people under them, and the left and right legs carry the same volume. That is the fullest matching case: every new rupee on one leg finds a match on the other.

Members joining at level n = 2ⁿ. Level 1 is 2 people, level 2 is 4, and so on.
Collected at that level = members × joining amount.
Sponsor payout = members × joining amount × sponsor %. It is paid once, to the direct sponsor only.
Binary payout = n × 2ⁿ⁻¹ × joining amount × binary %. It is the new matching commission created when that level joins, paid to every upline whose weaker leg grows.

Left after payout is collections minus sponsor and binary. Product cost, tax, admin, a pair cap, and direct ROI are outside this sheet. Direct ROI is in the next table.

The Start row is the first member. The company collects their joining fee and pays no sponsor for them inside this test. Binary they earn shows on the level that creates the match.

Direct sponsor ROI

Plan ten years, month by month. In each month, enter how many members with 2, 3, 4, or more directs are added. They start ROI on the 1st of that month. Each direct after the second adds the extra cap, and payment stops at that cap or at the end of the ten years.

Group pays in —

ROI paid —

Company keeps —

Peak daily ROI —

Enter how many members are added in each month.

Monthly calendar

Type how many members of each direct count join that month. Click a month for its days.

Daily ROI

Each day shows the ROI paid that day. Joining fees are counted on the 1st.

Monthly summary
Month	Members added	Directs	Joining in	ROI out	Left	Running in	Running ROI	Running left

Internal worksheet. Binary matching and direct ROI are kept apart so each can be judged on its own.