Don't forget to include enough to cover insurance, materials, fuel, tax, admin, advertising, accountancy fees, van costs. Add those to your staff wages and you will soon find that £11.50 nowhere near covers it. Oh yes you might want to make profit too. Like I say, it is dangerous to take advice on costs from this forum.