40h
15%
Agent
Rate/hr
Cost/hr
Util %
Weekly Rev
Weekly Profit
Margin
AtlasPlatinum
$17,000
$15,470
91.0%
ProximonGold
$9,800
$8,960
91.4%
ShuriGold
$9,600
$8,800
91.7%
TriageSilver
$6,000
$5,400
90.0%
SimonsGold
$9,100
$8,372
92.0%
MercurySilver
$6,000
$5,472
91.2%
AetherionGold
$8,800
$8,030
91.3%
HavenBronze
$5,400
$4,860
90.0%
Weekly Revenue
$71,700
$310,461/mo
Compute Cost
$6,336
$27,435/mo
Overhead (15%)
$10,755
$46,569/mo
Net Profit
$54,609
76.2% net margin
Annual Projection
$2,839,668
8 agents · 232 billable hours/wk · 76% net margin