Paid hours exceed billable hours
Travel, setup, breaks and gaps consume payroll even when an invoice cannot be raised.
At the assumed 10 active accounts per month, this Rhode Island wage reference calculates approximately $2,543 mature monthly EBIT and $2,777 cash after maintenance before receivable changes. The minimum EBIT activity at the stated resolution is 9 active full-scope account-months. 20% less activity changes mature monthly EBIT to -$566 in the largest of these one-input effects. Price, paid activity, nonwage costs and the delivery calendar remain planning assumptions. Results include the paid roster, before financing, income taxes and owner distributions.
Planning answer updated . Source periods appear below.
Two-person commercial cleaning team with recurring accounts
State benchmarks: May / July 2025 · Page prepared September 5, 2026
The May 2025 state occupation medians price the same paid roster $748 per month above the national medians. Loaded payroll is $10,221 per month, including the assumed 18% employer-cost addition. This comparison changes occupation wages, not rent, achieved prices or paid demand. A wage median is a statistical anchor, not a hiring offer, legal wage floor or credential.
| Paid role | SOC | Person-hours | USD/hour | Source observation |
|---|---|---|---|---|
| Two cleaners | 37-2011 | 346.66 | $17.94 | State H_MEDIAN · workbook row 28409 |
| Supervision and quality control | 37-1011 | 80 | $30.54 | State H_MEDIAN · workbook row 28407 |
Paid hours and the employer allowance are authored assumptions. The preserved source record identifies workbook, sheet, geography and period.
At the stated contribution and paid roster, 9 active full-scope account-months produces $988.38 mature monthly EBIT. At the previous activity of 8 active full-scope account-months, EBIT is -$566.42. This is the minimum at the stated 1-unit resolution; delivery still depends on the workload and collection checks below.
Count one full-scope account-month only when its contracted work is delivered and the monthly fee is earned. Each reference account includes 26 cleaner person-hours; two people working for one hour consume two person-hours. The fractional capacity is a sold-hour calculation before travel and schedule gaps. Confirm site access, travel, quality checks and paid coverage before treating a full roster of contracts as deliverable. The 15-day receivable assumption delays cash without reducing earned revenue.
20% less activity changes mature monthly EBIT to -$566 in the largest of these one-input effects. The comparison below changes one input at a time; it is not a local forecast or a probability range. Each activity test holds the service scope and contribution per unit fixed; altered scope requires a new calculation.
| Test | EBIT | Cash after maintenance | Held-constant basis |
|---|---|---|---|
| Reference | $2,543 | $2,777 | Exact published input snapshot |
| 20% less activity | -$566 | -$333 | 8 active accounts per month; same roster and other inputs |
| 10% lower net price | $988 | $1,222 | Direct-cost share held fixed; same activity and paid roster |
| 25% higher occupancy | $2,393 | $2,627 | $750 monthly occupancy; same other inputs |
| 10% higher wage rates | $1,521 | $1,754 | Same paid hours and 18% employer allowance |
Keep earnings and cash separate. EBIT deducts $383 monthly depreciation. Cash after maintenance deducts $150 maintenance capital expenditure instead, before changes in receivables. The funding scenario is approximately $75,704: $30,850 opening payments, $19,611 peak operating cash deficit and $25,243 retained buffer, with each displayed amount rounded separately. The buffer is cash held, not another expense or owner income.
Opening allowances, occupancy, price, cost mix, sales ramp and collection timing are reference inputs. For a selected address or service territory, validate the complete scope, paid calendar, supplier terms, applicable authority and dated customer receipts. Use the format-specific checks and source limits.
Published calculations support planning and education. They are not personalized financial, investment, tax or legal advice and do not guarantee costs, revenue, profit or financing. Confirm the requirements and commitments that apply to the selected operating plan.
This completed planning profile combines checked state wage and population sources with a transparent financial scenario. Use its opening-cost, operating-cost and revenue figures as planning inputs, then replace location-sensitive assumptions when evaluating a specific address or service area.
| Evidence family | Published basis | What to confirm locally |
|---|---|---|
| Opening costs | Published planning inputs — replace with local quotes | premises scope, fitout, equipment, installation freight tax, deposits, preopening training, opening inventory, contingency |
| Operating costs | Published planning inputs — replace with local quotes | occupancy, utilities, insurance, materials, payment fees, marketing, software administration, maintenance |
| Paid labor and employer costs | State wage benchmark used — confirm employer costs | paid roster, wages, wage floor overtime, employer taxes, benefits leave, workers compensation, owner role |
| Revenue and collections | Published planning inputs — validate price and demand locally | realized price mix, demand volume, capacity, industry cross check, launch ramp, seasonality, collections |
| Permissions and fees | Confirm for the selected address | activity address jurisdiction, initial fees, recurring fees |
National equipment prices can support the plan where configuration, delivery and taxes match the intended purchase. Confirm rent, selling prices, demand and permissions for the actual location instead of applying a generic state adjustment.
The Census estimate for Rhode Island is 1,114,521 people. It grew by 4,106 between July 2024 and July 2025 (+0.37%). This statewide movement cannot identify a profitable cleaning route or paying commercial accounts.
Using the same paid roster, Rhode Island occupational wages produce $10,221 of monthly loaded payroll. That is +7.90% relative to the identical roster priced with national occupation medians ($9,473). Only wage benchmarks change in this comparison; it does not measure a state’s overall business attractiveness.
BLS wage source · Census population source · Exact fields and workbook rows

Two-person commercial cleaning team with recurring accounts. A small commercial cleaning operator serving recurring local accounts with two paid cleaners and part-time paid supervision.
10 average active accounts × $1,690 monthly fee = $16,900 monthly revenue. Each account includes 26 labor hours per month, an assumed $65 of revenue per labor hour. Two cleaners provide 346.66 paid labor hours; 260 sold hours use about 75% of that time. The theoretical ceiling is 13.33 average accounts before allowing for travel and gaps. Two people on site for one hour consume two labor hours.
| Input | Reference assumption |
|---|---|
| active accounts per month | 10 |
| Net selling price per active account-month | $1,690.00 |
| Trading days / month | Monthly activity; no daily multiplier |
| Variable cost share | 8% |
| Occupancy / month | $600 |
| Other fixed costs / month | $1,800 |
| Employer cost allowance | 18% above base wages |
8% supplies, consumables and variable job costs; all employee labor remains in fixed payroll. Vehicle running costs $650; insurance $450; marketing $400; software and administration $300 per month. Storage allowance is separate.
| Role / SOC | Paid hours / month | Wage benchmark / hour | P25–P75 / hour | Base wages / month |
|---|---|---|---|---|
| Two cleaners37-2011 · Janitors and Cleaners, Except Maids and Housekeeping Cleaners · State observation | 346.7 | $17.94 | $15.98–$22.23 | $6,219 |
| Supervision and quality control37-1011 · First-Line Supervisors of Housekeeping and Janitorial Workers · State observation | 80 | $30.54 | $25.96–$31.22 | $2,443 |
Base wages total $8,662 per month. An authored 18% allowance for employer costs adds $1,559, giving $10,221 of loaded payroll. The allowance is a planning shortcut; it is not a state-specific payroll tax calculation or benefits quote for Rhode Island.
Janitors and Cleaners, Except Maids and Housekeeping Cleaners matches the commercial format more closely than a residential housekeeping occupation. Supervision is paid separately and does not add billable cleaning capacity. Every operating role is paid, including management or supervision. If the owner performs a modeled role, their compensation occupies that role once; no additional owner draw is included in operating profit.
The middle 50% wage interval describes the occupation’s observed wage distribution. It is not a confidence interval for this business’s total payroll. Allocate the aggregate hours across an actual roster and check wage rules, overtime, leave and employer obligations for the chosen location.
| Use of funds | Cash paid |
|---|---|
| Vehicle purchase allowance | $18,000 |
| Cleaning equipment and tools | $5,000 |
| Booking, branding and setup | $2,500 |
| Professional and setup allowance | $2,000 |
| Opening supplies | $1,000 |
| Refundable deposit (two months of occupancy) | $1,200 |
| Paid pre-opening training | $1,150 |
| Total payments before opening | $30,850 |
The equipment and premises allowances are the same in all 50 states for this operating format. They are a comparison baseline and must be replaced with local scopes and quotes. Training uses 48 aggregate paid hours at the modeled team’s weighted loaded rate. The refundable deposit is cash tied up, not an operating expense.
The cash schedule tests 60 months, with sales ramping through 40%, 55%, 70%, 82%, 90%, 96%, 100% of the volume assumption. Full payroll and fixed costs begin in month one. The reserve covers the deepest cumulative operating deficit plus the stated buffer. A buffer is retained cash, not spending and not part of project payback twice.
The cleaning scenario also funds 15 days of receivables. Revenue can be earned before it is collected; the monthly increase in receivables reduces project cash. Asset purchases are depreciated over 60 months for this scenario. No sale or deposit recovery is assumed at the end.
The assumed 10 active accounts per month produces approximately $2,543 mature monthly EBIT after the paid roster and depreciation. At the stated contribution and paid roster, 9 active full-scope account-months produces $988.38 mature monthly EBIT. At the previous activity of 8 active full-scope account-months, EBIT is -$566.42. This is the minimum at the stated 1-unit resolution; delivery still depends on the workload and collection checks below. Additional starting cash changes the funding position; it does not improve contribution per unit or reduce the recurring operating boundary.
| Measure | Monthly amount |
|---|---|
| Revenue | $16,900 |
| Variable operating costs | $1,352 |
| Loaded payroll, including management | $10,221 |
| Occupancy assumption | $600 |
| Other fixed operating costs | $1,800 |
| EBITDA | $2,927 |
| Depreciation | $383 |
| Operating profit (EBIT) | $2,543 |
| Maintenance capital expenditure | $150 |
| Mature project cash flow | $2,777 |
EBIT deducts paid operating costs and depreciation. Monthly fixed costs plus depreciation ($13,004.82) divided by contribution per active account-month ($1,554.80) gives approximately 8.364307 active full-scope account-months. Amounts are displayed rounded; the calculation uses the full input precision. At the stated contribution and paid roster, 9 active full-scope account-months produces $988.38 mature monthly EBIT. At the previous activity of 8 active full-scope account-months, EBIT is -$566.42. This is the minimum at the stated 1-unit resolution; delivery still depends on the workload and collection checks below. EBITDA operating-cost break-even is approximately 8.117758 active full-scope account-months. Cash-after-maintenance break-even is approximately 8.214234 active full-scope account-months, before receivable movement; it is not launch payback or owner take-home pay.
| Measure | Months 1–12 | Mature month |
|---|---|---|
| Revenue | $174,577 | $16,900 |
| Operating profit (EBIT) | $4,553 | $2,543 |
| Project cash flow | -$1,097 | $2,777 |
Project payback occurs in month 24 in this reference schedule. It measures recovery of actual pre-opening payments from cumulative project cash, with no financing or owner distributions. It does not measure cash paid back to an owner.
Travel, setup, breaks and gaps consume payroll even when an invoice cannot be raised.
Late payment increases receivables and funding needs while wages remain due.
Change the assumptions to see how this format responds. The sections above remain the published reference, so you can compare your scenario with the original. Use the browser-local export buttons below to save only the scenario you are working on.
Reference scenario. JavaScript enables editing and exports.
10 active account-months per month × $1,690.00 = $16,900 revenue. Loaded payroll: $10,221 per month. Break-even uses 62.7% of capacity.
The download preserves the published scenario and its source references.
Specify routine work, chemicals, waste handling, storage, vehicles and any specialist activities. Ask the state and local offices about registration, service tax treatment, employer obligations and activity-specific requirements; ordinary cleaning and specialist work may have different routes.
| Workstream | Official starting points | What to ask |
|---|---|---|
| Business and activity | Which entity, name or activity registrations apply, and which local or specialist office also has responsibility? | |
| Tax | Which registrations and treatment apply to the actual goods or services, location and staffing arrangements? | |
| Employers | Which employer accounts, reporting steps and labor obligations apply to the planned paid roster? |
Take the activity, address, proposed equipment and staffing plan to the relevant office. Record applicability, supporting documents, fees, dependencies and renewal terms from the actual official response.
Agency routes were listed on the IRS Rhode Island directory when retrieved September 5, 2026. Links identify starting offices; they do not verify a permit, tax treatment, fee or opening time for this business. Open the full Rhode Island opening checklist →
Define surfaces, chemicals, access and excluded work. Obtain equipment, vehicle and insurance quotes that match the promised service.
Check registration, local business permissions, employee obligations and the treatment of the services being sold with the responsible agencies. Do not infer permit costs from the generic setup allowance.
Schedule a compact route and trial the work before selling the entire roster. Track invoice age as well as recurring contract value.
Extra rooms, frequency, supplies and callbacks can turn a fixed-price account into a low hourly realization.
For a selected address or service area, collect an evidence pack covering premises and equipment quotes, paid demand, staffing, collection terms and the responsible authorities. The state wage and population evidence on this page does not supply those location-specific inputs.
State: Rhode Island, FIPS 44. Cross-industry, ownership 1235. H_MEDIAN supplies an available hourly benchmark; H_PCT25 and H_PCT75 describe the occupational distribution. 37-2011 (Janitors and Cleaners, Except Maids and Housekeeping Cleaners), state workbook row 28409; 37-1011 (First-Line Supervisors of Housekeeping and Janitorial Workers), state workbook row 28407. Retrieved September 5, 2026.
The national comparison uses the same paid roster and these national H_MEDIAN observations: 37-2011, national workbook row 720; 37-1011, national workbook row 716. Any national value substituted for a suppressed state value is identified separately. National observations do not become state observations.
SUMLEV 040; STATE 44; POPESTIMATE2025 and POPESTIMATE2024. July 1 estimates; change and percentage change are calculated within the same vintage. Population is context, not a customer forecast.
OEWS covers employee jobs across industries. It is a statistical benchmark, not a hiring quote or legal wage floor. Employer benefits and overtime premiums are outside the wage measure; tips can be included.
An official route to the state government and major agencies. This directory does not confirm the fees, permits or approval times for a particular address or business.
All selling prices, demand, paid hours, employer allowance, premises, startup allowances, cost shares, ramp and cash buffer are authored planning inputs. No commercial quote or researched state total is implied.
The stated business format and paid roster define the operating unit. Wage and population observations retain their geography and period. Replace commercial assumptions only with evidence that matches the scope, then reconcile the same inputs across earnings, cash and the dated delivery schedule.
Plan your next evidence check →