Shared versions

Publish a version

Customers can edit the calculator and publish a snapshot here. The latest 10 versions are shared by this server.

Loading shared versions…Automatic refresh every 15 seconds
The first published snapshot will appear here.

Local data

Loading local data…

Live tree demo

Level 1 orbits

Each ring is one referral circle. Every node is one participant, and every line shows who invited whom.

LEVEL 1YOU

Aggregated preview · 930 participants · exact totals are listed on the right

You Filled Waiting
Orbit 10 / 30
50% of every level payment reaches you
Orbit 20 / 900
50% of every level payment reaches you

Money flow across the full tree

  1. 01

    $930 gross turnover

    Generated by 930 participant payments across the full tree.

  2. 02

    $930−$465=$465

    The deducted amount covers the other 1 equal circle share, allocated to their respective owners. The balance is this participant's fixed 50% share.

  3. 03

    $465−$69.75=$395.25

    The referral payout is distributed among all eligible referrers across the full tree.

  4. 04

    $395.25−$5=$390.25

    The next-level reserve is set aside to pay for this participant's entry at the next level.

  5. 05

    $390.25−$39.03=$351.23

    The service fee is retained by the platform.

  6. 06

    $351.23 net reward

    The final balance is credited to this participant.

Each line is one operation. Deductions follow the allocation order selected below.

Allocation settings

Allocation order

Drag the deductions to set priority

Your level share is always first
2
Referral payout15% of the available balance, distributed among all eligible referrers
$69.75
3
Next-level reserveThis participant's next-level entry price, capped by the available balance
$5
4
Service feePercentage of the available balance retained by the platform
$39.03
5
Participant reward · remainderThe final balance credited to this participant after all deductions
$351.23

Return distribution

Net return target curve

Set the target multiple for the first and last levels. Power 1 is linear; values below and above 1 bend the curve in opposite directions.

Curve power
p
Net return target by levelNet return target changes from 2× on level 1 to 2× on level 8, using curve power 1.2.03×2.01×2×1.98×1.97×L12×L22×L32×L42×L52×L62×L72×L82×LevelNet return target
L12×L22×L32×L42×L52×L62×L72×L82×

Adjust the target curve, then apply it to all levels and recalculate ticket prices.