Reconcile planned staffing with filled roles, open requisitions, structural reductions, temporary coverage, and the labor-cost variance those differences create.
About this analysis
The calculation distinguishes timing-related underspend from structural headcount change so a favorable payroll variance is not automatically treated as permanent savings.
Learn more about our Labor Cost Optimization practice.
Separate roles that are filled, still expected to be hired, and no longer expected to return to the plan.
Translate the staffing variance into year-to-date and run-rate financial effects.
Headcount variance
—
Filled FTEs versus budget
Net YTD labor-cost variance
—
Payroll variance after temporary coverage
Current run-rate variance
—
Annualized gap at current filled headcount
Year-end headcount variance
—
Expected year-end filled FTEs versus budget
The bridge separates favorable payroll variance created by unfilled positions from the temporary labor used to cover those gaps, then identifies how much of the remaining variance is timing-related.
ILLUSTRATIVE CALCULATION RECORD — HEADCOUNT BUDGET VS ACTUAL Budgeted FTEs: 100 Filled FTEs: 92 Open requisitions: 5 Frozen / removed roles: 3 Average annual loaded cost per FTE: $90,000 Elapsed months: 6 Average delayed-start months for open requisitions: 3 Overtime / contractor coverage YTD: $120,000 Expected year-end filled FTEs: 97 ILLUSTRATIVE RESULTS Current headcount variance: -8.0 FTE Structural headcount variance: -3.0 FTE Timing-related open requisitions: 5.0 FTE Gross YTD payroll variance: $360,000 favorable Temporary coverage offset: $120,000 unfavorable Net YTD labor-cost variance: $240,000 favorable Delayed-hire savings embedded in YTD variance: $112,500 Current run-rate variance: $720,000 favorable Structural annualized run-rate variance: $270,000 favorable Projected year-end headcount variance: -3.0 FTE Headcount classification reconciliation: Reconciled to budget Year-end hiring path reconciliation: Reconciled to filled FTEs plus open requisitions JavaScript replaces this illustrative record with the visitor's current assumptions.
Your complimentary session has ended. Create a free account to continue using the interactives.
Continue your analyses, email calculation records, and return to your work from one account.
By creating an account, you agree to the Terms of Use and acknowledge the Privacy Policy.
Enter the 6-digit code sent to .
