Spreadsheet: 76870d1277353420-maximum-profit-level-734300
Sheet: Sheet1

 |  |  |  | [NAME] |  |  | Thru Payroll |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Data Table
JOB TITLE | PROFICIENCY LEVEL | SC MAX BILL RATE | 25% Uplift | [NAME] | 0.25 | [NAME] | 0.2 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME] | [NAME] |  | [NAME] | Total Margin
Business Analyst | Entry | 33 | 41.25 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1000000000000001 | Overbid |  | 0.5 | 547.8
 | Intermediate | 48 | 60 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.6000000000000001 | 0.5 |  | 0.49 | 536.844
 | Advanced | 63 | 78.75 | 47 | 58.75 | 47 | 56.4 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1170212765957448 | Overbid |  | 0.48 | 554.688
 | Project Lead | 78 | 97.5 | 55 | 68.75 | 55 | 66 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1818181818181819 | Overbid |  | 0.47 | 576.972
 | Consultant | 93 | 116.25 | 55 | 68.75 | 55 | 66 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.4090909090909092 | Overbid |  | 0.46 | 633.6960000000001
Client Technologies Technician | Entry | 34 | 42.5 | 18 | 22.5 | 18 | 21.6 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5740740740740742 | 0.5 |  | 0.45 | 619.92
 | Intermediate | 45 | 56.25 | 20 | 25 | 20 | 24 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.875 | 0.5 |  | 0.44 | 606.1439999999999
 | Advanced | 56 | 70 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.8666666666666667 | 0.5 |  | 0.43 | 603.72
 | Project Lead | 67 | 83.75 | 30 | 37.5 | 30 | 36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.8611111111111112 | 0.5 |  | 0.42 | 589.68
 | Consultant | 78 | 97.5 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.8571428571428572 | 0.5 |  | 0.41 | 605.1600000000001
Computer Operator | Entry | 29 | 36.25 | 18 | 22.5 | 18 | 21.6 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3425925925925928 | Overbid |  | 0.4 | 672.0000000000001
 | Intermediate | 38 | 47.5 | 22 | 27.5 | 22 | 26.4 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.4393939393939394 | Overbid |  | 0.39 | 655.1999999999999
 | Advanced | 47 | 58.75 | 30 | 37.5 | 30 | 36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3055555555555556 | Overbid |  | 0.38 | 638.4000000000001
 | Project Lead | 56 | 70 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3333333333333333 | Overbid |  | 0.37 | 699.3
 | Consultant | 65 | 81.25 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5476190476190477 | 0.5 |  | 0.36 | 680.4000000000001
Data/Information Architect | Entry | 23 | 28.75 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.4523809523809523 | Overbid |  | 0.35 | 661.4999999999999
 | Intermediate | 43 | 53.75 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.2833333333333333 | Overbid |  | 0.34 | 649.944
 | Advanced | 58 | 72.5 | 65 | 81.25 | 65 | 78 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.2564102564102564 | Overbid |  | 0.33 | 658.548
 | Project Lead | 73 | 91.25 | 70 | 87.5 | 70 | 84 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.1309523809523809 | Overbid |  | 0.32 | 675.84
 | Consultant | 98 | 122.5 | 85 | 106.25 | 85 | 102 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.03921568627450978 | Overbid |  | 0.31 | 691.9200000000001
Database Administrator | Entry | 41 | 51.25 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.02380952380952384 | Overbid |  | 0.3 | 707.4
 | Intermediate | 61 | 76.25 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1296296296296295 | Overbid |  | 0.29 | 704.7
 | Advanced | 81 | 101.25 | 55 | 68.75 | 55 | 66 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2272727272727273 | Overbid |  | 0.28 | 717.3600000000001
 | Project Lead | 121 | 151.25 | 65 | 81.25 | 65 | 78 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5512820512820513 | 0.5 |  | 0.27 | 691.7399999999998
 | Consultant | 141 | 176.25 | 80 | 100 | 80 | 96 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.46875 | Overbid |  | 0.26 | 689.5200000000002
Datatel Consultant | Team Lead | 96 | 120 | 95 | 118.75 | 95 | 114 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.1578947368421053 | Overbid |  | 0.25 | 663
 | Manager | 111 | 138.75 | 110 | 137.5 | 110 | 132 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.1590909090909091 | Overbid |  | 0.24 | 649.4399999999998
Internet /Web Engineer | Entry | 39 | 48.75 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3 | Overbid |  | 0.23 | 636.1800000000002
 | Intermediate | 59 | 73.75 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.4047619047619047 | Overbid |  | 0.22 | 634.9199999999998
 | Advanced | 79 | 98.75 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3166666666666667 | Overbid |  | 0.21 | 636.3000000000002
 | Project Lead | 99 | 123.75 | 55 | 68.75 | 55 | 66 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5 | 0.5 |  | 0.2 | 606
 | Consultant | 119 | 148.75 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.6527777777777777 | 0.5 |  | 0.19 | 575.6999999999999
Network Administrator | Entry | 31 | 38.75 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.03333333333333344 | Overbid |  | 0.18 | 570.2400000000001
 | Intermediate | 46 | 57.5 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.09523809523809534 | Overbid |  | 0.17 | 538.5600000000001
 | Advanced | 61 | 76.25 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1296296296296295 | Overbid |  | 0.16 | 518.4
 | Project Lead | 76 | 95 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2666666666666666 | Overbid |  | 0.15 | 486.0000000000002
 | Consultant | 106 | 132.5 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.4722222222222223 | Overbid |  | 0.14 | 460.3200000000001
Network Engineer | Entry | 38 | 47.5 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2666666666666666 | Overbid |  | 0.13 | 439.1400000000001
 | Intermediate | 56 | 70 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3333333333333333 | Overbid |  | 0.12 | 434.8799999999998
 | Advanced | 74 | 92.5 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3703703703703705 | Overbid |  | 0.11 | 415.404
 | Project Lead | 92 | 115 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5333333333333334 | 0.5 |  | 0.1 | 380.6399999999999
 | Consultant | 100 | 125 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.6666666666666667 | 0.5
Network Technician | Entry | 34 | 42.5 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1333333333333333 | Overbid
 | Intermediate | 45 | 56.25 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.0714285714285714 | Overbid
 | Advanced | 56 | 70 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.03703703703703698 | Overbid
 | Project Lead | 67 | 83.75 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1166666666666667 | Overbid
 | Consultant | 78 | 97.5 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3 | Overbid
Security Analyst | Entry | 33 | 41.25 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.2142857142857143 | Overbid
 | Intermediate | 50 | 62.5 | 40 | 50 | 40 | 48 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.04166666666666674 | Overbid
 | Advanced | 67 | 83.75 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2407407407407407 | Overbid
 | Project Lead | 84 | 105 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1666666666666667 | Overbid
 | Consultant | 101 | 126.25 | 80 | 100 | 80 | 96 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.05208333333333326 | Overbid
SunGard/SCT Consultant | Intermediate | 79 | 99 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3166666666666667 | Overbid
 | Manager | 103 | 129 | 65 | 81.25 | 65 | 78 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3205128205128205 | Overbid
Systems Analyst | Entry | 34 | 42.5 | 27 | 33.75 | 27 | 32.4 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.04938271604938271 | Overbid
 | Intermediate | 51 | 63.75 | 32 | 40 | 32 | 38.4 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.328125 | Overbid
 | Advanced | 68 | 85 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1333333333333333 | Overbid
 | Project Lead | 85 | 106.25 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1805555555555556 | Overbid
 | Consultant | 102 | 127.5 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.4166666666666667 | Overbid
System Software Programmer | Entry | 36 | 45 | 30 | 37.5 | 30 | 36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | Overbid
 | Intermediate | 55 | 68.75 | 40 | 50 | 40 | 48 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1458333333333333 | Overbid
 | Advanced | 74 | 92.5 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3703703703703705 | Overbid
 | Project Lead | 93 | 116.25 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2916666666666667 | Overbid
 | Consultant | 112 | 140 | 60 | 75 | 60 | 72 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5555555555555556 | 0.5
Technical Trainer | Entry | 27 | 33.75 | 25 | 31.25 | 25 | 30 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.09999999999999998 | Overbid
 | Intermediate | 40 | 50 | 30 | 37.5 | 30 | 36 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1111111111111112 | Overbid
 | Advanced | 53 | 66.25 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.01851851851851849 | Overbid
 | Project Lead | 66 | 82.5 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2222222222222223 | Overbid
 | Consultant | 79 | 98.75 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.462962962962963 | Overbid
Web Designer | Entry | 29 | 36.25 | 22 | 27.5 | 22 | 26.4 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.09848484848484862 | Overbid
 | Intermediate | 44 | 55 | 35 | 43.75 | 35 | 42 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.04761904761904767 | Overbid
 | Advanced | 59 | 73.75 | 45 | 56.25 | 45 | 54 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.09259259259259256 | Overbid
 | Project Lead | 74 | 92.5 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2333333333333334 | Overbid
 | Consultant | 89 | 111.25 | 50 | 62.5 | 50 | 60 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.4833333333333334 | Overbid
SAP Junior Technical Support Engineer |  | 120 | 150 | 65 | 81.25 | 65 | 78 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5384615384615385 | 0.5
SAP Technical Support Engineer 1 |  | 135 | 169 | 80 | 100 | 80 | 96 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.40625 | Overbid
SAP Technical Support Engineer II |  | 140 | 175 | 85 | 106.25 | 85 | 102 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.3725490196078431 | Overbid
SAP Senior Technical Support Engineer |  | 160 | 200 | 85 | 106.25 | 85 | 102 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.5686274509803921 | 0.5
SAP Project Implementation Manager/Specialist |  | 175 | 219 | 120 | 150 | 120 | 144 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2152777777777777 | Overbid
SAP Developer/Global Support Manager |  | 260 | 325 | 120 | 150 | 120 | 144 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.8055555555555556 | 0.5
SAP Senior Developer/Consulting Director |  | 275 | 344 | 115 | 143.75 | 115 | 138 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.9927536231884058 | 0.5
SAP Functional Consultant |  | 115 | 144 | 90 | 112.5 | 90 | 108 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.06481481481481488 | Overbid
SAP BASIS Consultant |  | 115 | 144 | 115 | 143.75 | 115 | 138 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.1666666666666666 | Overbid
SAP Programming Consultant |  | 115 | 144 | 100 | 125 | 100 | 120 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -0.04166666666666663 | Overbid
SAP Change Management Consultant |  | 140 | 175 | 110 | 137.5 | 110 | 132 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.06060606060606055 | Overbid
SAP Functional Team Lead Consultant |  | 155 | 194 | 115 | 143.75 | 115 | 138 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.1231884057971016 | Overbid
SAP Technical Team Lead Consultant |  | 145 | 181 | 120 | 150 | 120 | 144 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.00694444444444442 | Overbid
SAP Project Management Consultant |  | 170 | 213 | 110 | 137.5 | 110 | 132 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0.2878787878787878 | Overbid