Single Month Target
Build 1 Crore PKR Net Profit
Based strictly on your Business Booster Package price, agency cost, closing-person commission and fixed monthly expenses.
Package Price
1,500 AED
= 112,500 PKR
Clients Required
228
in one month
Monthly Revenue
25.65M
PKR
Net Profit Target
10.02M
PKR
Money Flow
Per client calculation
112,500 PKRClient pays
1,500 AED
→
45,000 PKRAgency
600 AED / client
→
22,500 PKRClosing person
300 AED / client
YOUR PROFIT PER CLIENT
45,000 PKR
112,500 − 45,000 − 22,500 = 45,000 PKR
228-Client Monthly Breakdown
30-day average
Revenue & Expenses
Total Client Revenue228 × 112,500 PKR
25,650,000
Agency Per-Client Cost228 × 600 AED
10,260,000
Closing Person Cost228 × 300 AED
5,130,000
Fixed Monthly ExpensesAgency + food + internet + travel
240,000
Total Expenses15,630,000 PKR
Fixed Monthly Expenses
🏢
Agency FixedMonthly
150,000
🚗
Travel & OtherMonthly
25,000
Fixed Total240,000 PKR
Profit Target
After all listed costs
Net profit target10,000,000 PKR
Revenue25,650,000 PKR
Total expenses15,630,000 PKR
Actual result10,020,000 PKR
Daily Client Requirement
30-day month
Clients required
228
clients in one month
Average per day
7.6
≈ 8 new clients/day
Complete Calculation Path
One client → one month
1
Client purchases Business Booster1,500 AED × 75
112,500 PKR
2
Agency delivery cost600 AED × 75 per client
−45,000
3
Closing person commission300 AED × 75 per client
−22,500
4
Remaining profit per clientBefore fixed monthly expenses
45,000
5
228 clients × 45,000Gross contribution toward target
10,260,000
6
Less fixed monthly expenses150k + 60k + 5k + 25k
−240,000
✓
Final net profitFor 228 clients in one month
10,020,000 PKR