Wage is not cost, and paid is not billable. Enter what you actually pay. Nothing you type leaves this page.
| Base wage | - |
| Payroll taxes | - |
| Workers' comp | - |
| Benefits | - |
| Carrying costs | - |
| Burden total | - |
| Billable hours per year | - |
The break-even bill rate is the cost per billable hour. Below it, the job loses money and the P&L will not tell you why for another quarter. Count paid time off once, on the billable-share line, never as a burden dollar.
A general planning estimate, not accounting advice. Verify with your accountant and your comp carrier.