Worked example
Four agency retainers ranked by true margin
Illustrative example, not a client outcome. A marketing agency with a $70 loaded hourly team cost enters one month of revenue, hours and direct costs for its four retainer clients.
Inputs
| Loaded hourly team cost | $70 |
|---|---|
| Client A | $8,000 revenue, 40 hours, $1,200 direct |
| Client B | $12,000 revenue, 110 hours, $2,500 direct |
| Client C | $4,500 revenue, 18 hours, $0 direct |
| Client D | $3,000 revenue, 35 hours, $400 direct |
Calculator output
| #1 Client C | $3,240 margin, 72%, $250/hr: Keep and grow |
|---|---|
| #2 Client A | $4,000 margin, 50%, $200/hr: Keep and grow |
| #3 Client B | $1,800 margin, 15%, $109/hr: Fire or restructure |
| #4 Client D | $150 margin, 5%, $86/hr: Fire or restructure |
| Total monthly revenue | $27,500 |
| Total client margin | $9,190 |
| Blended margin | 33% |
The largest account, Client B, ranks third: 110 hours at $70 plus $2,500 of freelancers leaves $1,800 of margin on $12,000. Clients B and D use 145 of the 203 monthly hours but produce only $1,950 of the $9,190 total margin.
