ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Requested Salary$100,000
2
3
Fica Match (SS & Medicare)7.65%$6,000
4
Federal Unemployment6% on first 7k$42
5
State Unemployment*
2% on first 10k
$250
6
Worker Comp*1%$1,200
7
Disability*1%$1,200
8
Required Taxes$7,492
9
10
Benefits25%$25,000
11
Non Billable Time$9,760
12
Provided Assets3%$3,000
13
Management5%$5,000
14
Total Workforce Costs$42,760
15
16
Total Overhead$50,252
17
Fully Loaded Employee Cost
$150,252
18
19
Profit for Fully Loaded Cost
$150,252
20
21
Total Billable Requirement
$300,504
22
23
85% Billable Hours1,768
24
25
Required Billable Hourly Rate
$169.97
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