Skip to main content

Workforce Cost Forecaster

Multi-role annual workforce cost projection. Wages + super (12%) + workers' compensation + leave accrual + payroll tax (by state). For CFOs, HR directors and SME owners planning headcount budgets.

Last verified: 16 May 2026

WORKFORCE COST FORECASTER

Forecast your annual workforce cost including super, workers' comp, leave accrual and payroll tax. Per-role granularity for accurate budgeting. For boards, fundraising decks, headcount planning.

Roles

Annual cost breakdown

Gross wages (11 headcount)$634,400
Superannuation Guarantee (12%)$76,128
Workers' compensation (NSW)$5,772
Leave accrual (permanent only, 11.5%)$40,664
Payroll tax (under threshold — no tax)$0
Total annual workforce cost$756,964

On-cost: 19.3% over gross wages

Per-role breakdown

RoleWagesSuperWCLeaveGroup total
Manager × 1$104,000$12,480$624$11,960$129,064
Customer service × 4$249,600$29,952$1,498$28,704$309,754
Casual support × 6$280,800$33,696$3,650$0$318,146

FairWork Mate for Business

The letter is free. The process is the risk.

Pro gives you the advisor and the drafting, grounded in the Fair Work Act, real FWC decisions and your award, with your documents read line by line.

Running a business with staff? See the business plans

Get pay and rights updates for your job

Free email updates when award rates, the minimum wage or workplace laws change.

Free forever. No spam. Unsubscribe anytime.

General information and estimates only — not legal, financial or tax advice. Always check your specific award, agreement or contract, or a qualified professional, before you rely on the result.

Embed the Workforce Cost Forecaster on your site, free. Get the code →