MSP Margin Calculator for Discord

	B	C	D	E	G	H	I	K	L	M	N
1		#	$ ea	Unit Cost	Labor	Lbr Hrs	Lbr Cost	Total Cost	Margin	Price	Price Ea
2	Type 1 User	16.0	$27.83	$445.25	0.10	1.60	$56.00	$501.25	0.70	$1,670.85	$104.43
3	Type 2 User	0.0	$14.88	$0.00	0.10	0.00	$0.00	$0.00	0.70	$0.00	$61.27
4	Type 3 User	0.0	$6.08	$0.00	0.10	0.00	$0.00	$0.00	0.70	$0.00	$31.93
5	Type 1 PC	16.0	$8.06	$128.90	0.10	1.60	$56.00	$184.90	0.70	$616.35	$38.52
6	Type 2 PC	0.0	$8.06	$0.00	0.10	0.00	$0.00	$0.00	0.70	$0.00	$38.52
7	Mobile	0.0	$0.95	$0.00	0.10	0.00	$0.00	$0.00	0.70	$0.00	$14.82
8	Servers	1.0	$106.12	$106.12	0.10	0.10	$3.50	$109.62	0.70	$365.40	$365.40
9	VMs	2.0	$23.68	$47.36	0.10	0.20	$7.00	$54.36	0.70	$181.19	$90.60
10	BDR	1.0	$116.85	$116.85	0.10	0.10	$3.50	$120.35	0.10	$133.72	$133.72
11	Sites	1.0	$53.67	$53.67	0.10	0.10	$3.50	$57.17	0.20	$71.47	$71.47
12	VoIP	0.0	$37.44	$0.00	0.10	0.00	$0.00	$0.00	0.20	$0.00	$51.18
13
14
15
16	TOTALS			$898.16		3.70	$129.50	$1,027.66		$3,038.98
17
18	Per User Pricing 2.0	(PDF)	(optional)
19	Complex Factor	1.00
20	Difficult Factor	1.00
21	.... Factor	1.00
22
23	Labor Cost $/Hr	$35.00
24	Term in Months	12
25
26		Cost +	Margin =	Price	Final Margin %
27	Daily (30 days)	$34.26	$67.04	$101.30
28	Weekly (4 weeks)	$256.92	$502.83	$759.75
29	Monthly	$1,027.66	$2,011.32	$3,038.98	66.18%
30	Yearly	$12,331.95	$24,135.84	$36,467.79
31
32	Price Per User	$189.94
33	PPU+Servers	$178.76
34	PPU+Srvs+Site	$168.83
35										Documentation
36	Hourly Rate (8x5)	$17.47								Version	5.10
37	Hourly Rate (24x7)	$4.16								Last Mod.	2017-08-27
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100