Private owner cost report · Fictional when using sample inputs
Prepared for review by Example Cleaning Co. Ordinary office scope in TX, US.
$983.91 modeled monthly selling price
| Monthly person-hours | 26.00 |
|---|---|
| Loaded hourly wage | $21.60 |
| Cleaning labor | $561.60 |
| Paid travel/setup | $0.00 |
| Supervision | $0.00 |
| Supplies | $45.00 |
| Equipment | $20.00 |
| Direct cost | $626.60 |
| Contingency | $31.33 |
| Fixed overhead allocation | $80.00 |
| Modeled cost | $737.93 |
| Target margin | 25.00% |
| 25% slower cleaning cost | $885.35 |
| Margin at slower hours | 10.02% |
Wage $18.00, burden 20%, contingency 5% of direct cost, 52 active weeks/year. Hours source: owner-estimate. Tasks use explicit person or crew elapsed minutes.
Formula: price = modeled cost ÷ (1 − margin). No rounding before final display. Initial clean and sales tax are separate.