The walk from $11.40 down to roughly $6.50 net is the part people should copy into their own sheet. Once you take out the 20% of non-billable time and the 30% for taxes and tools, the headline rate stops meaning much. Splitting it into four lines (true hourly, benefits, utilization, volatility) also makes the full-time offer comparable instead of just a bigger round number.