HLTH Partners - Phase I

HLTH Partners Corp · Resource Planning · Cost Workbook

Total Deal Value

$66,729

Margin 47.2%Cost $35,260Hours 1214hWeeks 9
Global Discount0%

Project Brief

HLTH Partners - Phase I

Account HLTH Partners Corp

Start Date

Jul 6, 2026

End Date

Sep 6, 2026

Duration

9 weeks

Phases

3

Resources

12

Deal Value

$66,729

Cost Basis

$35,260

Gross Profit

$31,469

Margin

47.2%

Total Hours

1214h

Work Sized

488h

Total Deal Value

$66,729

47.2% blended margin

Total Cost Basis

$35,260

$31,469 gross profit

Total Hours

1214h

6 active weeks

Avg Weekly Rev

$11,122

across active weeks

Weekly Revenue vs. Cost

Billing and cost per week across all active phases

Revenue by Resource

Sorted high to low

Sr Data Scientist / ML Engineer
$17,400
Project Manager
$11,165
User Interface Lead
$10,208
Jr Data Scientist / ML Engr (1)
$8,352
Jr Data Scientist / ML Engr (2)
$6,264
Business Analyst
$5,220
QA Analyst #1
$4,640
Engagement Mgr / Program Mgr
$3,480
UI Developer
$0
Integrations Engineer
$0
QA Analyst #2
$0
ML Ops Engineer
$0

Resource Summary

ResourceHrsRevenueCostMargin
Engagement Mgr / Program Mgr
24h$3,480$2,40031.0%
Project Manager
110h$11,165$8,14027.1%
Sr Data Scientist / ML Engineer
240h$17,400$7,20058.6%
Jr Data Scientist / ML Engr (1)
160h$8,352$4,00052.1%
Jr Data Scientist / ML Engr (2)
120h$6,264$3,00052.1%
User Interface Lead
220h$10,208$4,40056.9%
UI Developer
0h$0$00.0%
Integrations Engineer
0h$0$00.0%
Business Analyst
180h$5,220$3,24037.9%
QA Analyst #1
160h$4,640$2,88037.9%
QA Analyst #2
0h$0$00.0%
ML Ops Engineer
0h$0$00.0%
TOTAL1214h$66,729$35,26047.2%

Work Sizing

488h total
01Discovery
40h
02SFTP Setup + File Ingest
32h
03Excel File Treatment
40h
04Record Level Validations / Rules Framework
80h
05Resubmission Tracking + Reconciling
24h
06Email Notifications
40h
07Portal Setup
40h
08User Admin
24h
09Task / Follow-Up Management
40h
10Voice Agent Config
40h
11Dashboard / Reports
40h
12Auditability
24h
13Integrations
24h