MLM Model Help

Surinder, I need the math behind the model on a unique MLM business and eventually, block-chain is probably appropriate. I am going to give you the inputs and let me know if you feel capable of developing the outputs in terms of a downline. How deep? Not sure. I need to figure this out from scratch. It works like this. We have developed a process that is proven in the market whereby a homeowner agrees to secure a commission on their home in advance that will dictate the distributions to Real Estate agents attached to the eventual sale. Let's use a $1,000,000 block as the sale price. 1000 homeowners sign up and that creates 1B in sales the commissions generated are "X". At the same time, revenue is generated at the moment a homeowner agrees to Future Sell their home. That is "Y". Realtors are the salesforce and therefore they are the beneficiary in the down line. There is a total of .5% for "x" on each 1 Million sold. As these properties will sell eventually we do not have to factor in the time to sell at this moment, it is enough to know that money will be generated for the large numbers. The "Y" represents money being distributed in real-time every time a home goes under contract, that figure is .23% per Million to be distributed to the up line as it were. So "X is $5000 per million and "Y is $2300 per million. I need the best-case MLM model to drive signups down the line. Is this a job for you? Thank you, Bennett