Note 1: Warehouse cool down time is not figured into the calculations after the last crate.

Note 2: Headhunter is assumed roughly every 10 minutes. See note 3.

Note 3: I've tried to get all the values as near to correct as possible, but please take them as estimates only.
Note 4: Obviously if you have associates helping you then your profit per hour will be higher and your time taken lower.
Note 5: If more than one person is viewing this spreadsheet at the same time, then you may see the values change when someone else adjusts them.

Values in green cells can be adjusted to suit your preferences.

5.11 Time for 1 crate delivery, or multiple crates in one vehicle. (minutes) Headhunter Data [1]
7.11 Time to collect 2 crates. (minutes) Jobs Estimate [2] Total Time [3] Total Pay
8.23 Time to collect 3 crates. (minutes) Small 1 crate 8 40.00 [4] $176,000
Small 2 crates 5 25.00 $110,000
5 Warehouse cool down time. Small 3 crates 4 20.00 $88,000
Medium 1 crate 21 105.00 $462,000
50 Average percentage of jobs where all crates are in one vehicle. Medium 2 crates 13 65.00 $286,000
50 Average percentage of jobs that require more than 1 trip. Medium 3 crates 9 45.00 $198,000
Large 1 crate 57 285.00 $1,254,000
5 Average time to do Headhunter. (minutes) Large 2 crates 34 170.00 $748,000
$22,000 Headhunter payout. Large 3 crates 23 115.00 $506,000

Fill One Small 16 Crate Warehouse Sale price: $240,000 Headhunter to avoid cool down. Associate Earnings
[5] (estimates)
Crate Cost Time Taken [6] Profit Per Hour Total Profit Time Taken [7] Profit Per Hour Total Profit Time (HH:mm) [8] Total Earnings
Buy 1 crate $32,000 2:36 $79,612 $208,000 2:01 $189,225 $384,000 0:15 $6,000
Buy 2 crates $64,000 1:23 $125,894 $176,000 1:13 $232,269 $286,000 0:30 $13,500
Buy 3 crates $92,000 1:11 $123,683 $148,000 1:05 $217,411 $236,000 0:45 $22,500
Fill Two Small 16 Crate Warehouses Sale price: $480,000 1:00 $32,500
Crate Cost Time Taken [9] Profit Per Hour Total Profit 2:00 $72,500
Buy 1 crate $64,000 2:43 $152,642 $416,000 3:00 $112,500
Buy 2 crates $128,000 1:37 $216,039 $352,000 4:00 $152,500
Buy 3 crates $184,000 1:30 $196,765 $296,000 5:00 $192,500
Fill One Medium 42 Crate Warehouse Sale price: $735,000 Headhunter to avoid cool down. 6:00 $232,500
Crate Cost Time Taken [10] Profit Per Hour Total Profit Time Taken [11] Profit Per Hour Total Profit 7:00 $272,500
Buy 1 crate $84,000 6:59 $93,084 $651,000 5:19 $208,936 $1,113,000 8:00 $312,500
Buy 2 crates $168,000 3:54 $145,124 $567,000 3:19 $256,644 $853,000 9:00 $352,500
Buy 3 crates $252,000 2:38 $182,978 $483,000 2:23 $284,759 $681,000 10:00 $392,500 [12]
Fill Two Medium 42 Crate Warehouses Sale price: $1,470,000
Crate Cost Time Taken [13] Profit Per Hour Total Profit
Buy 1 crate $168,000 7:09 $181,996 $1,302,000
Buy 2 crates $336,000 4:28 $253,087 $1,134,000
Buy 3 crates $504,000 3:06 $310,345 $966,000
Fill One Large 111 Crate Warehouse Sale price: $2,220,000 Headhunter to avoid cool down.
Crate Cost Time Taken [14] Profit Per Hour Total Profit Time Taken [15] Profit Per Hour Total Profit
Buy 1 crate $222,000 18:37 $107,303 $1,998,000 14:12 $228,958 $3,252,000
Buy 2 crates $446,000 10:19 $171,741 $1,774,000 8:37 $292,536 $2,522,000
Buy 3 crates $666,000 6:52 $226,212 $1,554,000 7:37 $270,365 $2,060,000
Fill Two Large 111 Crate Warehouses Sale price: $4,440,000
Crate Cost Time Taken [16] Profit Per Hour Total Profit
Buy 1 crate $444,000 18:54 $211,350 $3,996,000
Buy 2 crates $892,000 11:34 $306,505 $3,548,000
Buy 3 crates $1,332,000 8:26 $367,869 $3,108,000

16 Crates in small warehouse

42 Crates in medium warehouse
111 Crates in large warehouse
$2,000 Cost of 1 crate.
$8,000 Cost of 2 crates.
$18,000 Cost of 3 crates.

Created By: Marc_UK_PC

Shout Out To: GTAOnline Subreddit

Please message me with any issues. Thanks. :-)

[1] Headhunter is done after every crate job, even the last one.

[2] How many headhunter jobs can be done in the time to fill the warehouse. Estimate!

[3] Total time is in minutes.

[4] Example: A small warehouse holds 16 crates and Headhunter has a cooldown of 10 minutes, so
depending on the time to collect the crates etc, can roughly do headhunter 10 times in the time it takes to fill
the warehouse.

[5] Estimate earnings based on 5 minute job completion.

[6] Time taken is in HH:mm.

[7] Time taken is in HH:mm.

[8] Time in HH:mm

[9] Time taken is in HH:mm.

[10] Time taken is in HH:mm.

[11] Time Taken

[12] Ten hours of constant crate work and you've made what a full Pacific Standard Heist pays out on hard
and that takes slightly over an hour to do.

[13] Time taken is in HH:mm.

[14] Time taken is in HH:mm.

[15] Time Taken is in HH:mm.

[16] Time taken is in HH:mm.