Operating analysis · Document 04
Aspire records price and actual cost on every work ticket, so delivered margin per job is computable — and nothing in the platform computes it. This does. It also examines how consistently the price book is applied, and what overtime the system actually records.
Headline
Revenue examined
268,702 tickets carrying both a price and an actual cost — about 73% of all tickets.
Delivered below cost
6.5% of revenue examined. Two operating companies account for four fifths of it.
Blended gross margin
Ranges 26.9% to 56.6% between operating companies.
Price overridden
Share of services where pricing departs from the book. Minimum-price application is near zero everywhere.
Job margin
Gross margin is Price less TotalCostAct per ticket. The column that
matters most is drag — blended margin minus the median. Blended is
value-weighted, the median is count-weighted, so a negative drag means the large jobs
carry worse margin than the typical one. That distinction decides where to look.
| Tenant | Tickets | Revenue | Blended | Median | Drag | p10 | Negative | Loss |
|---|---|---|---|---|---|---|---|---|
| Keesen | 37,806 | $25,949,619 | 56.6% | 51.2% | +5.4 | -8.5% | 11.7% | $834,466 |
| Signature | 63,399 | $24,797,774 | 52.8% | 52.2% | +0.6 | 25.7% | 4% | $240,922 |
| Heartland AZ | 26,718 | $32,318,288 | 50.2% | 47% | +3.2 | -13.6% | 12.6% | $516,358 |
| Merit of Texas | 20,649 | $14,506,784 | 48% | 47.6% | +0.4 | 14.4% | 6.7% | $190,882 |
| LCM | 17,040 | $16,313,534 | 47.4% | 47.3% | +0.1 | 12% | 6.7% | $511,916 |
| JML | 25,271 | $16,799,307 | 46.3% | 44.1% | +2.2 | 16.8% | 4.6% | $169,797 |
| Heartland NE | 53,729 | $45,463,551 | 29.8% | 40.2% | -10.4 | -15.8% | 13.1% | $6,167,818 |
| Heritage Landscape Services | 24,090 | $26,490,340 | 26.9% | 44.4% | -17.5 | -25% | 13.4% | $4,505,730 |
Job margin
| Branch | Tenant | Tickets | Revenue | Margin | Negative | Loss |
|---|---|---|---|---|---|---|
| J. Downend - Kennett Square | Heartland NE | 568 | $1,064,822 | 0.4% | 13.2% | $439,307 |
| OLNEY | Heritage Landscape Services | 2,620 | $2,445,629 | 2.1% | 19.9% | $845,565 |
| STAFFORD | Heritage Landscape Services | 931 | $955,217 | 12.5% | 15.4% | $305,059 |
| Sharp's - Philadelphia | Heartland NE | 5,588 | $4,523,218 | 13% | 8.6% | $1,292,943 |
| BURTONSVILLE | Heritage Landscape Services | 3,836 | $3,356,990 | 19.6% | 17% | $767,011 |
| Merit NE - Pennsylvania | Heartland NE | 2,473 | $1,236,739 | 22.5% | 9.3% | $169,380 |
| J. Downend - Ridley | Heartland NE | 3,298 | $3,801,639 | 25.7% | 14.9% | $622,424 |
| PRINCE WILLIAM | Heritage Landscape Services | 5,292 | $5,243,890 | 28.6% | 11.7% | $845,778 |
| Wilcox - Corporate | Heartland NE | 10,715 | $6,388,049 | 30.1% | 24.5% | $1,230,901 |
| THE FARM | Heritage Landscape Services | 3,120 | $6,215,906 | 30.9% | 9.6% | $846,587 |
| STERLING | Heritage Landscape Services | 3,563 | $4,685,384 | 31.1% | 11.6% | $600,000 |
| Sharp's - Bristol | Heartland NE | 2,184 | $1,937,562 | 32.2% | 6% | $243,004 |
Contract pricing
| Tenant | Services | Price overridden | Minimum applied | Comparable | Excluded |
|---|---|---|---|---|---|
| Heartland NE | 189,080 | 89% | 0% | 119,299 | 31,287 |
| Signature | 589,004 | 80.2% | 0.6% | 426,680 | 36,278 |
| Keesen | 466,610 | 79.9% | 0.5% | 297,618 | 7,454 |
| Heartland AZ | 84,963 | 78.7% | 0.1% | 69,911 | 3,246 |
| LCM | 144,894 | 74.1% | 0% | 122,981 | 4,642 |
| Heritage Landscape Services | 229,930 | 65.3% | 1.7% | 135,535 | 33,543 |
| JML | 106,253 | 64.8% | 0% | 90,757 | 10,501 |
| Merit of Texas | 54,287 | 56.8% | 0% | 38,815 | 1,696 |
Between 56.8% and 89% of services carry an overridden price, and minimum-price application is effectively unused. At the top of that range nearly nine services in ten depart from the book. This needs no filtering or interpretation: as a systematic control on pricing, the price book is not functioning.
| Service | Tenant | Instances | p25 | Median | p75 | p75/p25 |
|---|---|---|---|---|---|---|
| Sprinkler Repairs | Signature | 37 | $36.44 | $131.26 | $453.87 | 12.46× |
| Seasonal DeIce Walks | Signature | 271 | $38.76 | $369.87 | $379.85 | 9.8× |
| Growth Regulatory Tree | Merit of Texas | 36 | $37.15 | $38.41 | $257.26 | 6.93× |
| DeIce Walks | Signature | 46 | $57.44 | $199.36 | $371.45 | 6.47× |
| Spring Granular Fertilization | LCM | 39 | $43.14 | $114.85 | $227.6 | 5.28× |
| Miscellaneous Service 1 | Signature | 164 | $34.52 | $44.67 | $171.49 | 4.97× |
| Commercial Plant Salvage | Heartland AZ | 109 | $59.02 | $127.35 | $291.76 | 4.94× |
| Ornamental Application - Early Spring | LCM | 62 | $53.65 | $75 | $259.92 | 4.85× |
| Ornamental Application - Late Spring | LCM | 61 | $53.83 | $88.94 | $259.92 | 4.83× |
| Green Plant Replacement | Heritage Landscape Services | 61 | $81.5 | $209.95 | $362.28 | 4.45× |
An earlier version of this table was wrong
Unfiltered, it showed spreads up to 141× with a 90th-percentile rate of $10,112 per hour. That was not a pricing signal but a near-zero hours figure dividing into a whole-job price. Four exclusions now apply, all counted rather than silent: as-needed time-and-materials services, which are legitimately variable; services with under a quarter-hour of planned time; implied rates outside $5–$500 per hour; and services with fewer than 30 instances. The headline ratio is p75/p25 rather than p90/p10, because the tails of this field are dominated by data quality, not pricing decisions.
Filtered, the widest genuine spreads are three to seven times — still substantial for the same service, but a "review the lower quartile" finding rather than a dramatic one. Note also that most entries are chemical applications and plant replacement, where cost sits in product rather than labour, so price per hour is a weak unit for them in the first place.
Overtime
| Tenant | Time entries | With overtime | Share of entries | Overtime hours |
|---|---|---|---|---|
| Heartland NE | 267,434 | 35,170 | 13.151% | 69,825.2 |
| JML | 134,296 | 24,962 | 18.587% | 50,764.4 |
| LCM | 126,401 | 15,721 | 12.437% | 43,645.9 |
| Heritage Landscape Services | 203,604 | 15,903 | 7.811% | 37,745.2 |
| Heartland AZ | 207,676 | 11,478 | 5.527% | 22,750.8 |
| Keesen | 180,285 | 6,371 | 3.534% | 12,344.9 |
| Merit of Texas | 113,927 | 5,306 | 4.657% | 10,335.7 |
| Signature | 257,820 | 209 | 0.081% | 471 |
247,883.1 hours of overtime are recorded across the group. At a half-time
premium on a nominal base rate this is comfortably a seven-figure annual cost, though the precise figure
needs OTLaborCost, which this pass did not retrieve.
Signature is the anomaly and it matters for every other number here. It records
overtime on 0.08% of entries — 471 hours — while running the longest shifts in the group at
a 10.96-hour mean, with a majority of person-days past eight hours. Either its overtime is administered
outside Aspire, or it is booked as straight time. Whichever it is, Signature's
TotalCostAct excludes premium pay that its peers include, so its
52.8% blended margin is flattered relative
to theirs. The margin table above should be read with that in mind.
Interpretation
TotalCostAct understates labour. Actual margin is at or
below what is shown.Next
OTLaborCost and OTLaborBurdenCost so overtime is
money rather than hours, and re-cost margin with premium pay included.