Cost estimator
Model a bargaining demand before it goes across the table.
Total cost over the contract
$30,245,246
Retro $1,273,680 · Bonuses $1,800,000
| Year | Avg salary | Wage cost | Fringe | Annual total |
|---|---|---|---|---|
| 1 | $59,740 | $2,088,000 | $459,360 | $2,547,360 |
| 2 | $61,532 | $4,238,640 | $932,501 | $5,171,141 |
| 3 | $63,532 | $6,638,396 | $1,460,447 | $8,098,843 |
| 4 | $65,756 | $9,306,740 | $2,047,483 | $11,354,222 |
Raises compound year over year. Annual cost is measured against today's payroll. Swap in real payroll data and the employer's budget figures before using this at the table.