Cost is layered, not blended
The base employee cost is first inflated by the overhead multiplier to produce a fully loaded cost per hour. The profit margin is then applied on top of that loaded figure, not the raw wage, so a modest base cost combined with a heavy overhead multiplier can still produce a high billing rate even at a conservative margin percentage.