model

What a Contractor Has to Sell Before the Business Earns a Profit

Break-even is not the point where you start getting paid. Owner compensation sits inside the cost structure ahead of net profit. This is the sales volume at which gross profit finally equals the overhead budget.

Direct answer: In this model the business must sell, build and collect $231,726.63 before it earns any net profit, which is 87.8% of the year's plan. Holding the planned mix, that is the equivalent of 1,169 billable hours, leaving about 164 hours of volume above the threshold. Break-even is not where the owner starts earning: owner compensation sits inside the cost structure and is recovered through pricing ahead of net profit.

The assumptions

This model assumes

  • The same solo business as the published hourly model, no employees
  • $100,000 gross owner compensation target, loaded to $107,692 of modeled cost
  • 2,080 compensated hours a year, a model input, of which 1,332 are billable
  • $56,000 of non-owner overhead across twelve named lines
  • Materials and subcontractors at 33% of revenue, passed through at cost, held at that share as volume changes
  • The overhead budget held at $94,727.70 across the volumes discussed
  • 5% net profit target at plan, $13,200.97 on $264,019.35

The model, step by step

1What break-even actually asks

Not "when have I covered my expenses," because your own compensation is one of them and it is recovered through the pricing structure throughout, ahead of net profit.

The question is narrower: at the rate this business turns sales into gross profit, how much does it have to sell for that gross profit to equal the overhead budget?

Reaching this threshold does not by itself prove the full $107,692 of annual owner compensation has been funded. A lower-volume year would need its billable and non-billable owner-compensation split restated, and this calculation cannot show that. It is a planning break-even at the planned ratios, not a restated operating model.
2What survives job costs

Of the $264,019.35 this business plans to bill, $156,090.69 goes back out as job cost: materials, subcontractors, and the owner's own hours charged into jobs.

$264,019.35 revenue
less $156,090.69 of job cost
= $107,928.67 of gross profit
divided by $264,019.35 of revenue
40.88% gross margin

Forty-one cents of every dollar billed is available to pay overhead, and after that, to be profit.

3The overhead it has to reach

Two lines make up the budget the gross profit has to cover.

$56,000.00 non-owner overhead + $38,727.70 non-billable owner compensation = $94,727.70

That second line is the modeled compensation cost for the 748 hours a year that never reach an invoice, and it is 40.9% of the overhead budget. Where the $38,727.70 comes from works through why it must be recovered exactly once.

The method is overhead divided by the gross margin ratio. The SBA publishes the same arithmetic as fixed costs divided by contribution margin; the difference is that this article uses an overhead budget and job-cost ratio rather than a fixed-versus-variable split, and holds both constant across the volumes compared.
4Break-even

Divide the overhead budget by the gross margin ratio.

$94,727.70 / ($107,928.67 / $264,019.35) = $231,726.63
Sales volume before any net profit
$231,726.63
87.8% of the planned year, at the planned job-cost ratio
The cushion against the $264,019.35 plan is $32,292.73, which is 12.23% of planned sales.
5The same answer in hours

Dollars are abstract; hours are on your calendar. Each billable hour bills $132.80 and carries $51.78 of the owner's own job-cost labor, leaving $81.02 toward overhead.

$94,727.70 / ($132.80 - $51.78) = 1,169.09, rounding to 1,169 billable hours
1,332 / 52 = 25.62 billable hours in an average week

So of the 1,332 planned hours, 1,169 are the break-even equivalent and about 164 sit above it, which is 6.4 average billable weeks of volume. That is a statement about volume, not about the calendar: nothing here says which hours those are.

The revenue and hour routes both give 87.8% because this model holds job costs at a constant share of revenue. If your material and subcontractor mix shifts as volume changes, the two answers separate. This is a condition, not an identity.
6What one billable hour is budgeted to carry

This is the planned annual allocation per billable hour: $13,200.97 of profit and $94,727.70 of overhead spread across 1,332 hours. It says what each hour is budgeted to carry, not when profit is earned.

The planned annual allocation inside the hourly rate
ComponentPer billable hourAnnual
Owner labor charged into jobs$51.78$68,964.30
Overhead$71.12$94,727.70
Net profit$9.91$13,200.97
Billed$132.80$176,892.97
$51.78 labor + $71.12 overhead + $9.91 profit = $132.81, rounding to the $132.80 rate
($51.78 + $71.12) / $132.80 = 92.5%

Ninety-two and a half cents of every labor dollar is spoken for before any net profit exists. This is about the $132.80 rate, not about total revenue: the business also bills $87,126.39 of materials and subcontractors, which carry no overhead or profit at all.

The three components are each rounded to the cent, so they sum to $132.81 against a rate of $132.80. The rate is derived from the annual totals, not by adding the rounded components.
7Reading the plan as though profit accrues evenly

It does not. At the planned ratios, volume equal to 1,169 billable hours produces no net profit at all. The whole modeled profit comes from the 12.23% of planned sales above that threshold.

A shortfall the size of the cushion does not shrink the profit

Planned revenue$264,019.35
Break-even volume$231,726.63
Cushion above break-even$32,292.73
Modeled net profit$13,200.97
Sell only the break-even volume and net profit is$0.00

Holding the same $94,727.70 overhead budget, volume above the threshold contributes $81.02 an hour rather than $9.91, because the budget has already been met. That holds only while the budget itself does not move with the extra volume; overhead is not necessarily fixed.

What it means

What this model says$231,726.63, or the equivalent of 1,169 billable hours, or 87.8% of plan. The remaining 12.23% is the sales cushion above break-even, and it is what produces the modeled $13,200.97 of net profit, a 5% net margin. Owner compensation is not profit; it is recovered inside the cost structure ahead of it.
Materials and subcontractors passed through at cost contribute nothing toward overhead or profit. They do still move a revenue-dollar break-even, because more pass-through revenue lowers the gross margin percentage. Marking materials up raises the margin and lowers the sales volume required, on the same overhead.

Know the number without rebuilding the spreadsheet

Clamp tracks overhead by category and job costs against each job, so the gross margin and the overhead budget this calculation needs come out of the work you already logged rather than an annual reconstruction.

Find your own gross margin first: revenue less job costs, as a percentage. Then total your overhead budget honestly, including the compensation for hours that never reach an invoice. Divide the second by the first and you have the volume your business has to sell before it earns anything. To check that volume against real work, put a job through the estimator and see what it costs before markup.

Related

Sources & provenance

  1. The Hourly Rate a Solo Contractor Needs to Make $100,000 Clamp (owner-supplied)
  2. Break-even point U.S. Small Business Administration (official)
Changes: Sep 7, 2026: Initial publication.; Sep 7, 2026: Added a link to the time tracking guide, which checks the hours assumptions this model depends on.; Sep 7, 2026: Re-derived on the composed $107,692 owner cost and $94,727.70 overhead.