Binary tree (BFS placement). Pairing bonus fires when a member has both a left and right leg recruit. Direct referral bonus goes to the direct sponsor. Unilevel bonus pays up 10 sponsor-chain levels at registration. Product cost is the real cost of goods delivered — subtracted from gross entry revenue to get actual company cash. Daily cap per member = flush-out limit; excess pairs are lost permanently.
Presets
Entry & Pairing
Entry fee (₱)
₱10,000
Product cost %
70%
% of entry that covers real goods cost
Pairing bonus (₱)
₱2,000
Daily pair cap
3
pairs/member/day — excess flushed
Referral Commissions
Direct referral (₱)
₱500
paid to sponsor on each new join
Unilevel L1 (₱)
₱300
Unilevel L2 (₱)
₱200
Unilevel L3 (₱)
₱150
Unilevel L4–5 (₱)
₱100
Unilevel L6–10 (₱)
₱50
Growth Parameters
Max members
1,000
New members/day
50
Avg sponsor depth
4
avg levels deep in sponsor chain for new members
Company net profit
₱0
-
Money flow per member registration
Gross entry collected
₱0
Product cost (goods)
₱0
Pairing bonuses paid
₱0
Direct referral paid
₱0
Unilevel paid
₱0
Pairs paid out
0
bonus-earning pairs
Pairs flushed
0
lost to daily cap
Cap saved company
₱0
flush-out protection
Days to fill
0
simulation duration
Avg earned/member
₱0
all bonus types
Peak day payout
₱0
highest single day
Cash margin
0%
after goods + all bonuses
Total commission ratio
0%
of gross entry
Day-by-day simulation log
| Day | Members | +New | Entry (₱) | Goods cost | Cash in | Pairing out | Direct ref out | Unilevel out | Day net | Cumul. profit |
|---|
1 / 1