I don't think working back from your bill rate to your W2 FT comp is ever a good idea. You're as likely to under-sell yourself as over-sell. It is not your problem if your employer can't make a unit economics case for your comp; your comp is what the market says it is. Firms can and do keep people on staff that are on paper not worth in billings what they cost to keep around, for all sorts of reasons.