You are on page 1of 3

[Company Name & Logo]<--Insert user's company name & logo

Headcount and Payroll Planning Model


[Prepare by: (Name & position]<--insert name & porsition
[Year]<--Insert year of entry
Insert positions and the quarters into the white areas. The grey areas show calculated totals, costs, and annual costs.

HEADCOUNT SUMMARY
Management
Chief executive officer
Chief financial officer
Chief operating officer
Chief information officer
President
Total
Finance
Vice president
Financial controll
Financial manager
Accountant
Account executive
Accounts receivable
Accounts payable
Treasury
Total
Human Resources
Vice president
Director
Human resource manager
Benefits coordinator
Compensation manager
Human resource generalist
Payroll assistant
Trainer
Recruiter
Total
Information Technology
Vice president
Director
Systems engineer
Systems analyst
Technician
Support
Architect
Programmer
Total
Sales
Vice president
Regional director
Business development
Direct sales representative
Inside sales
Sales operations
Channel sales representative
Total
Operations
Vice president
Director

Q1

Q2

Q3

Annual
total

Q4

Annual
salary

1
1
1
1
1

1
1
1
1
1

1
1
1
1
1

1
1
1
1
1

4
4
4
4
4

20

1
1
2
1
1
1
1
1

1
1
2
1
1
1
1
1

1
1
2
1
1
1
1
1

1
1
2
1
1
1
1
1

4
4
8
4
4
4
4
4

36

1
1
2
1
2
2
1

1
1
2
1
2
2
1

1
1
2
1
2
2
1

1
1
2
1
2
2
1

4
4
8
4
8
8
4
0
0

10

10

10

10

40

1
1
2
1
1
2
1
1

1
1
2
1
1
2
1
1

1
1
2
1
2
2
1
1

1
1
2
1
2
2
1
1

4
4
8
4
6
8
4
4

10

10

11

11

42

1
2
1
4
1
1
1

1
2
1
4
1
1
1

1
2
1
4
1
1
1

1
2
1
4
1
1
1

4
8
4
16
4
4
4

11

11

11

11

44

1
1

1
1

1
1

1
1

4
4

Q1 cost

Q2 cost

Q3 cost

Q4 cost

Annual cost

$300,000
250,000
225,000
225,000
240,000

$75,000
62,500
56,250
56,250
60,000
0
$310,000

$75,000
62,500
56,250
56,250
60,000
0
$310,000

$75,000
62,500
56,250
56,250
60,000
0
$310,000

$75,000
62,500
56,250
56,250
60,000
0
$310,000

$300,000
250,000
225,000
225,000
240,000
0
$1,240,000

$200,000
125,000
100,000
70,000
85,000
85,001
85,002
85,003

$50,000
31,250
50,000
17,500
21,250
21,250
21,251
21,251
0
$233,752

$50,000
31,250
50,000
17,500
21,250
21,250
21,251
21,251
0
$233,752

$50,000
31,250
50,000
17,500
21,250
21,250
21,251
21,251
0
$233,752

$50,000
31,250
50,000
17,500
21,250
21,250
21,251
21,251
0
$233,752

$200,000
125,000
200,000
70,000
85,000
85,001
85,002
85,003
0
$935,006

$140,000
100,000
80,000
75,000
75,000
65,000
65,000
65,000
65,000

$35,000
25,000
40,000
18,750
37,500
32,500
16,250
0
0
0
$205,000

$35,000
25,000
40,000
18,750
37,500
37,500
16,250
0
0
0
$210,000

$35,000
25,000
40,000
18,750
37,500
37,500
16,250
0
0
0
$210,000

$35,000
25,000
40,000
18,750
37,500
37,500
16,250
0
0
0
$210,000

$140,000
100,000
160,000
75,000
150,000
145,000
65,000
0
0
0
$835,000

$140,000
110,000
90,000
90,000
80,000
75,000
80,000
80,000

$35,000
27,500
45,000
22,500
20,000
37,500
20,000
20,000
0
$227,500

$35,000
27,500
45,000
22,500
20,000
37,500
20,000
20,000
0
$227,500

$35,000
27,500
45,000
22,500
40,000
37,500
20,000
20,000
0
$247,500

$35,000
27,500
45,000
22,500
40,000
37,500
20,000
20,000
0
$247,500

$140,000
110,000
180,000
90,000
120,000
150,000
80,000
80,000
0
$950,000

$120,000
100,000
90,000
90,000
75,000
75,000
80,000

$30,000
50,000
22,500
90,000
18,750
18,750
20,000
0
$250,000

$30,000
50,000
22,500
90,000
18,750
18,750
20,000
0
$250,000

$30,000
50,000
22,500
90,000
18,750
18,750
20,000
0
$250,000

$30,000
50,000
22,500
90,000
18,750
18,750
20,000
0
$250,000

$120,000
200,000
90,000
360,000
75,000
75,000
80,000
0
$1,000,000

$150,000
100,000

$37,500
25,000

$37,500
25,000

$37,500
25,000

$37,500
25,000

$150,000
100,000

Manager
Floor manager
Assistant

1
5
1

1
5
1

1
5
1

1
5
1

4
20
4

Total

36

1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1

4
4
4
4
4
4
4
4

62

62

63

Marketing
Vice president
Director
Product manager
Market research
Market analyst
Product manager
Merchandiser
Assistant
Total
Corporate totals

85,000
65,000
45,000

21,250
81,250
11,250
0
$176,250

21,250
81,250
11,250
0
$176,250

21,250
81,250
11,250
0
$176,250

21,250
81,250
11,250
0
$176,250

85,000
325,000
45,000
0
$705,000

$135,000
105,000
90,000
75,000
75,000
90,000
70,000
50,000

20

$33,750
26,250
22,500
18,750
18,750
22,500
17,500
12,500
0
$172,500

$33,750
26,250
22,500
18,750
18,750
22,500
17,500
12,500
0
$172,500

$33,750
26,250
22,500
18,750
18,750
22,500
17,500
12,500
0
$172,500

$33,750
26,250
22,500
18,750
18,750
22,500
17,500
12,500
0
$172,500

$135,000
105,000
90,000
75,000
75,000
90,000
70,000
50,000
0
$690,000

63

238

$1,575,002

$1,580,002

$1,600,002

$1,600,002

$6,355,006

$1,240,000
935,006
835,000
950,000
1,000,000
705,000
690,000

$310,000
233,752
208,750
237,500
250,000
176,250
172,500

Salary +
benefits
$1,550,000
1,168,758
1,043,750
1,187,500
1,250,000
881,250
862,500

$6,355,006

$1,588,752

$7,943,758

KEY MODEL INPUTS


Fringe benefit percentage
Fiscal revenue

25.0% <-- Insert benefit percentage as deemed fit


$5,256,000 <-- Insert fiscal revenue as deemed fit

SUMMARY DATA BY DEPARTMENT


Total number
of employees
20
36
40
42
44
36
20

Department
Management
Finance
Human Resources
Information Technology
Sales
Operations
Marketing
Corporate Totals

238

Total number
of employees
20
36
40
42

Department
Management
Finance
Human Resources
Information Technology
Sales
Operations
Marketing

44
36
20
238

Total salary

% of total

Benefits

Total comp

% of total

8.4%
15.1%
16.8%
17.6%
18.5%
15.1%
8.4%

$1,936,000
1,312,258
1,085,500
1,235,000
1,650,000
951,750
897,000

21.4%
14.5%
12.0%
13.6%
18.2%
10.5%
9.9%

100.0%

$9,067,508

100.0%

Variable
compensation %
15.0%
10.0%
5.0%
5.0%
40.0%
10.0%
5.0%

Variable
pay
$186,000
93,500.60
41,750.00
47,500.00
400,000.00
70,500.00
34,500.00

Stock-based
compensation

$873,751

Total compensation
$200,000
50,000.00
0.00
0.00
0.00
0.00
0.00

$1,936,000
1,312,258.10
1,085,500.00
1,235,000.00
1,650,000.00
951,750.00
897,000.00

$250,000

$9,067,508

Key metrics:
Revenue/employee
Total compensation/employee

$22,084
$38,099

Quarterly metrics:
Salary

Q1
Q2
Q3
Q4

$1,575,002
1,580,002
1,600,002
1,600,002
$6,355,006

Benefits

$393,750
395,000
400,000
400,000
$1,588,752

Salary + benefits

$1,968,752
1,975,002
2,000,002
2,000,002
$7,943,758

Quarterly Analysis of Salary and Benefits


$2,500,000

$2,000,000

$1,500,000

Salary
$1,000,000

$500,000

$0
Q1

Q2

Quarter

Q3

Q4

Benefits

Salary + benefits

You might also like