Gunrunning Bunker
This sample assumes production followed by a separate sale. Enter your actual sourcing, research and delivery expenses in the model below.
- Sample active $/hour$320kIllustrative input, not measured
- Sample passive $/hour$210kIllustrative input, not measured
- Full sell$1.05M2.3h to fill
- Total invest$3.75M$1.65M property + upgrades
Example upgrades
Equipment upgrade
$1.15MProduces 20% more per cycle
Staff upgrade
$599kFaster production
Security upgrade
$348kLowers raid chance
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
$1,050,000.00
Average net per hour
$411,764.71
Break-even
4 cycles
Average weekly net
$4,117,647.06
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…