Dhanvantari · Complete Binary Plan Calculator

Profit, trip & gift plan

Proposed pricing model, not a guarantee of profit. Automatic mode changes the required selling DP to fund full draft commissions, entered costs, trip/gift reserves and target profit. It does not reduce commissions. In target-price mode every rank scenario has its own required DP and ₹ per BV. Default mode keeps your conversion fixed and can show a loss. Trip/gift reserves are additional budgets, not already paid rewards; approved rank rewards are charged separately. Suggested recipient eligibility: gifts at rank 1+, trips at rank 7+, subject to available budget. Do not promise a benefit before it is funded.

Plan inputs

One equal-BV product sale per member, including YOU. Members fill each leg breadth-first, left to right. Left/right counts exclude YOU. Revenue = total own-sales BV × ₹ per BV. Product/operating/trip/gift percentages use this monetized own-sales BV. Matching commissions use each recipient’s matched BV × multiplier × rate. BV by itself is not cash.

YOU / root · 1:1 pair matching

Only your left and right legs are matched here. YOU is excluded from both legs. One equal-BV member on the left plus one on the right forms one member pair.

Current network totals · BV-driven

BV percentage calculations

Company revenue & every expense label

Reward costs default to ₹0 until you enter them in the rank-benefit table. No unprovided reward price is assumed. Commission subtotals are shown for reference and counted only once.

Tree preview · first five physical levels

All members are included in calculations even when the preview is abbreviated. Each node shows its total commission; select a node for both legs, matched BV and rank.

Commission distribution by physical level

Current full-network snapshot, grouped by recipient's depth. Matching and sales-level amounts are separate components of the same commission, not additional rank payments.

Company revenue, total expenses & profit by level

Fixed costs, trip/gift reserves and approved additional benefits are allocated by node count for level reporting. Rewards entered by rank are assigned to the qualifying recipient's physical level.

When each of your 22 ranks is reached

Each row models a separate minimum equal-leg network for that rank using your inputs. Automatic pricing recalculates a different required DP for each rank scenario. Network totals include commission for every member, not just YOU. These rows are scenarios, not periods; do not sum them. Use “Load” to inspect that network.

Rank benefits & complete expense inputs

Enter the actual company cost of a benefit per qualifying member. Defaults are zero because the Dhanvantari PDF supplies no benefit amounts. Each member receives the entry for their highest current rank once in this snapshot. Previous rank gifts are not accumulated. Use “Approved additional benefits” above for confirmed historical or separate obligations without double counting.

Calculation notes & source reconciliation

1. Node leg BV: number of descendants on that leg × product BV per member. A member's own BV does not match against their descendants.
2. Eligible matched BV: floor(min(left BV, right BV) ÷ matching BV unit) × matching BV unit. That quantity is consumed on each leg. Leftover BV stays unmatched in this snapshot.
3. Commission: matched BV × base multiplier × matching rate, plus matched BV × base multiplier × sales-level rate. Default 5,000 BV matched per leg gives ₹1,200 + ₹300 = ₹1,500. Changing BV or rates changes the result.
4. Rank: highest weaker-leg threshold reached: 5,000 × 2^(rank − 1), for ranks 1–22. This is an explicit interpretation of the draft's two group columns. Actual rank maintenance, eligibility, payout periods, caps and repurchase rules are not specified.
5. Proposed profitable pricing: Required DP = (full commission + approved rank rewards + fixed costs + additional benefits) ÷ number of members ÷ (1 − product cost% − operating cost% − profit% − trip% − gift%). Required ₹ per BV = required DP ÷ product BV per member. DP is rounded upward to ₹0.01. Actual costs, customer acceptance and product value must support this price. Reserves are budgets; actual accounting recognition can differ.
6. Profit: unique product sales at DP − product costs − variable costs − all member commissions − rank benefits − fixed costs − approved additional benefits. Blank financial cost fields are treated as zero. The initial product-cost percentage is an illustrative assumption, not a supplied quotation. BV is never counted as cash revenue.
7. No double counting: rank table figures are not added to node commissions. AHPL rank totals, mentorship, royalty, nominee support and 2:1 bonuses are not automatically added to your separate 1:1 plan.
8. Profit scope: company result before tax, refunds and other unentered costs. Distributor retail profit requires MRP and is not calculated from DP alone. Insurance coverage is not an expense; enter the premium actually payable. Travel expense requires a real quotation.
9. Snapshot: assumes no previous payouts or prior consumed BV. These results must not be paid again in a later period without a transaction ledger. Each rank scenario is independent. No timing of reaching a rank is predicted.
10. Sources: Dhanvantari_Business_Plan_22_Levels (1).pdf supplies thresholds, rank names and the draft 4×BV / 6% / 1.5% formula. AHPL_Plan_Tables_Calculator (1).xlsx supplies the separate reference tables below. Uploaded HTML supplies the original tree/DP/BV concept. ₹1.70 per BV revenue conversion is an editable example, not a source-provided BV cash value.