Buyer value model

Calculate Your Agency's Potential Value.

Use agency-controlled assumptions to estimate administrative, vacancy, retention and training value for the $14,500 pilot.

Known economics: 250 participants · $58 each · $23,000 below 250 seats at the $150 pilot rate.

Agency inputs

Calculated business case

Low, base and high scenarios

ScenarioGross valueNet valueROIPayback

Break-even test

Salary reference: 2026 OPM GS tables. All operational assumptions remain visible for buyer review.