Southwood Calculator

Hourly rate

Monthly visits

Monthly on-site hours

Monthly remote admin hours

Total billable hours

Estimated monthly invoice revenue

Retained earnings per hour invested

Below $17/hrTarget $25/hrAbove target

Approx Monthly Operating Costs

Approx Corporate Tax

Private — Incorporated Business

Corporate tax scenario

Estimated monthly profit retained in corporation

Calculation Breakdown

Private Assumptions

Corporate retained earnings are not personal take-home income. Estimates exclude personal salary/dividend tax, GST, and incorporation setup costs. The personal-services-business scenario is simplified and does not account for restricted deductions. This hide/show control is visual only, not secure access control.