Agency
An illustrative service-contract model. Its activities and rates are sample data; enter your own completed-sale figures below.
- Sample active $/hour$280kIllustrative input, not measured
- Sample passive $/hour$60kIllustrative input, not measured
- Full sell$130k0.3h to fill
- Total invest$2.91M$2.01M property + upgrades
Example upgrades
Staff upgrade
$200kAccess to Vincent services
Gun locker + vault
$700kStorage + utility
Will the investment pay back?
Replace the illustrative starter values with your actual purchase price, upgrade cost and operating expenses. Sale time counts toward each cycle; payback waits for complete profitable sales.
Include supplies, fees and other repeat costs.
Sample operating cost is zero and sale time is 15 minutes. Replace both with your own figures; no upgrade bonuses are invented.
Net per completed cycle
$130,000.00
Average net per hour
$236,363.64
Break-even
23 cycles
Average weekly net
$2,363,636.36
Assumes consecutive cycles with unchanged prices and costs. Add idle time to production if needed. Weekly income is an average, while actual revenue arrives at each completed sale. Initial investment is recovered from net profit.
Planning figures are prefilled for review. Confirm actual results in the journal before they affect your stats.
Check the plan inputs before logging its results.
Guest saves stay on this device. My Leonida has unified backups and sync controls. Share links include your inputs. Export prepares readable text.
Recovering saved plans…