ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
CLICK ON 'FILE > MAKE A COPY' and save to your own Drive or files before editing
2
Team Member Proposed SalaryHealth Insurance Annual CostRetirement Matching @ 3% Annual CostMisc. Benefits Annual CostTotal Compensation CostAverage Hourly ReimbursementRevenue Target @ 60%Anticipated Weeks Worked per YearHours Needed per Week
3
$100,000.00$6,000.00$3,000.00$1,000.00$110,000.00$200.00$183,333.334819.09722222
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
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