Act on the result
Reconcile demand, productive capacity and every included on-cost before choosing the workforce scenario.
Educational only: Business decision support, not accounting, tax or legal advice.
Privacy: No account is required. Tool inputs and results stay in this browser. Anonymous categorical usage analytics send only governed page, tool, cluster and action identifiers; tool inputs and results are never sent. Error monitoring is disabled. Optional saved state stays only on this device.
Update policy: Reviewed when formulas or official dependencies change.
Scope: Australian small-business planning using your own assumptions.
Australian businesses comparing bounded employee, contractor, overtime and hiring capacity scenarios without classifying a worker.
Loaded annual and productive-hour cost, capacity gap, workforce-mix comparison and hire-or-overtime threshold.
Confirm the supported employment scope and policy fixture, then enter demand, headcount, productive time and alternative delivery costs.
Use a different tool when: Do not use this to compare overtime and hire cost at an entered demand level, including capacity and exact overtime-cost contribution; use Overtime vs Hire Comparison for that decision. Use this tool to plan loaded employee and contractor cost, selected workforce mix, demand capacity and the overtime-or-hire threshold.
Profit & break-even
Loaded annual and productive-hour cost, capacity gap, workforce-mix comparison and hire-or-overtime threshold.
Use one annual basis. Enter costs, headcount mix and productive-hour demand for the same decision period.
Your numbers stay in this browser
Ordinary salary before super and other employer on-costs.
User-entered payroll tax, insurance, workers compensation, equipment, benefits and other applicable costs.
The quoted commercial rate before GST.
Hours bought under the comparison scenario.
Whole employees using the entered annual employee cost and productive-hours fixture.
Whole contractors using the entered annual contractor cost and productive-hours fixture.
Demand the selected employee and contractor mix needs to cover in the annual decision period.
Paid weeks on the selected annual basis.
Editable leave assumption; the default comes from the reviewed non-shiftworker NES starting point.
Paid administration, training and other non-delivery time.
User-entered procurement, equipment, insurance or engagement costs paid by the business.
This calculator compares entered cost only and cannot classify the worker.
This bounded version supports only an adult worker starting point; junior, apprentice and trainee rules need a separate review.
The reviewed ordinary-hours and annual-leave starting point is limited to the supported full-time scenario.
This version is limited to a confirmed award-free national-system starting point.
Annual delivery capacity for one contractor in the selected mix.
Scenario multiplier applied to the calculated employee cost per productive hour; confirm the actual entitlement separately.
Recruitment, onboarding and other one-off cost applied to every whole hire required.
Compare annual cost, selected headcount mix, productive capacity and the exact overtime-versus-hire threshold. The result does not determine worker status.
Cost comparison only. Confirm worker classification, super, award, leave, withholding, payroll-tax, insurance and safety obligations separately before choosing an engagement model.
Policy basis: ato-super-guarantee-rate-au@2026-07-13;fair-work-annual-leave-au@2026-07-13;fair-work-ordinary-hours-au@2026-07-13.
Compare the selected headcount mix against 10% lower and higher productive-hour demand. The scenario value is the remaining capacity gap.
Save these results, change an input, then compare the updated figures with this baseline.
The baseline is temporary in this tab and is not added to shared scenario links or generated reports.
contractor annual cost โ employee annual cost15,000 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โbase salary + engine-calculated super + entered employee on-costs120,000 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โcontractor hourly rate ร contractor hours + entered contractor-side costs135,000 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โemployee annual cost รท employee productive hours78.13 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โcontractor annual cost รท contractor hours96.43 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โ(employee annual cost โ contractor-side fixed costs) รท contractor annual hours84.29 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โ(paid weeks โ leave weeks) ร (ordinary weekly hours โ non-productive weekly hours)1,536 hoursUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โcontractor hours โ employee productive hours-136 hoursUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โemployee headcount + contractor headcount3 numberUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โemployee headcount ร employee productive hours + contractor headcount ร contractor productive hours4,472 hoursUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โemployee headcount ร employee annual cost + contractor headcount ร contractor annual cost375,000 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โtotal workforce cost รท total productive hours83.86 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โmax(0, required productive hours โ selected workforce productive hours)528 hoursUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โcapacity gap ร employee productive-hour cost ร overtime multiplier61,875 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โceil(capacity gap รท one employee productive hours)1 numberUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โwhole hires required ร (new-hire fixed cost + loaded annual employee cost)128,000 AUDUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โcompare exact overtime cost and whole-hire cash cost for the capacity gapovertimeUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โceil((new-hire fixed cost + loaded annual employee cost) รท overtime hourly cost), when no greater than one employee productive capacity1,093 hoursUses reviewed policy inputs only for the confirmed bounded worker fixture; other costs, headcount, capacity and demand are entered by the user. The engine retains raw precision; display rounding never feeds the comparison.
Australia employee, contractor and workforce capacity formulas โThis calculator supports documented, shareable scenario URLs. Compatible assistants and applications can construct links using the parameters below.
Scenario links contain only allowlisted numeric and closed-choice inputs shown in the URL; Margin101 excludes free text and identifying fields. Anyone you share the URL with can read those numbers, so do not include private or identifying data.
| Parameter | Meaning | Unit | Allowed values | Presence | Default |
|---|---|---|---|---|---|
| annualBaseSalary | Ordinary salary before super and other employer on-costs. | AUD/employee/year before super and employer on-costs | 0 to 10000000 | Required | 100000 |
| annualContractorAdditionalCosts | User-entered procurement, equipment, insurance or engagement costs paid by the business. | AUD/contractor/year | 0 to 10000000 | Required | 2000 |
| annualEmployeeOnCosts | User-entered payroll tax, insurance, workers compensation, equipment, benefits and other applicable costs. | AUD/employee/year outside the super calculation | 0 to 10000000 | Required | 8000 |
| comparisonScopeCode | This calculator compares entered cost only and cannot classify the worker. | โ | 1 (Commercial cost comparison only), 0 (I need a worker-classification decision โ unsupported) | Required | Commercial cost comparison only |
| contractorHeadcount | Whole contractors using the entered annual contractor cost and productive-hours fixture. | whole contractors/selected workforce scenario | 0 to 1000 | Required | 1 |
| contractorHourlyRateExTax | The quoted commercial rate before GST. | AUD/contractor hour, ex GST | 0 to 100000 | Required | 95 |
| contractorHoursPerYear | Hours bought under the comparison scenario. | purchased hours/contractor/year | 1 to 10000 | Required | 1400 |
| contractorProductiveHoursPerPerson | Annual delivery capacity for one contractor in the selected mix. | productive hours/contractor/year | 0 to 10000 | Required | 1400 |
| employeeHeadcount | Whole employees using the entered annual employee cost and productive-hours fixture. | whole employees/selected workforce scenario | 0 to 1000 | Required | 2 |
| employmentStatusCode | The reviewed ordinary-hours and annual-leave starting point is limited to the supported full-time scenario. | โ | 1 (Full-time employee scenario confirmed), 0 (Part-time, casual or uncertain โ unsupported) | Required | Full-time employee scenario confirmed |
| hireFixedCost | Recruitment, onboarding and other one-off cost applied to every whole hire required. | AUD/additional hire | 0 to 10000000 | Required | 8000 |
| industrialScopeCode | This version is limited to a confirmed award-free national-system starting point. | โ | 1 (Award-free national-system scenario confirmed), 0 (Award, agreement, state system or uncertain โ unsupported) | Required | Award-free national-system scenario confirmed |
| leaveWeeksPerYear | Editable leave assumption; the default comes from the reviewed non-shiftworker NES starting point. | paid leave weeks/employee/year | 0 to 52 | Required | 4 |
| nonProductiveHoursPerWorkingWeek | Paid administration, training and other non-delivery time. | non-productive paid hours/employee/working week | 0 to 37.5 | Required | 6 |
| overtimeMultiplier | Scenario multiplier applied to the calculated employee cost per productive hour; confirm the actual entitlement separately. | decimal cost multiplier on employee cost/productive hour | 1 to 5 | Required | 1.5 |
| paidWeeksPerYear | Paid weeks on the selected annual basis. | paid weeks/employee/year | 1 to 53 | Required | 52 |
| requiredProductiveHours | Demand the selected employee and contractor mix needs to cover in the annual decision period. | required productive hours/year | 0 to 10000000 | Required | 5000 |
| workerAgeClassCode | This bounded version supports only an adult worker starting point; junior, apprentice and trainee rules need a separate review. | โ | 1 (Adult worker (21 or older) confirmed), 0 (Junior, apprentice, trainee or uncertain โ unsupported) | Required | Adult worker (21 or older) confirmed |
Use the result to compare entered commercial capacity and cost scenarios; it does not determine worker status, award coverage or legal obligations.
Data used here
Reconcile demand, productive capacity and every included on-cost before choosing the workforce scenario.
Retest demand, productive hours, overtime and hire cost separately, including an adverse capacity case.
Educational estimate, not advice. See all assumptions & limitations โ
Guides to interpret the decision and its assumptions.
Compare like-for-like economics and operating trade-offs before a separate jurisdictional legal classification.
Read guideReconcile annual pay, applicable employer costs and productive capacity using bounded Australian planning starts without treating the result as payroll or legal advice.
Read guideReconcile demand, productive capacity and every included on-cost before choosing the workforce scenario.
No. It only compares entered commercial costs. Worker status depends on the actual legal and working arrangement and must be checked separately.
Annual cost alone can hide a material capacity difference. The tool keeps both entered hour bases visible without assuming equal output.
Tool inputs and results stay in this browser. Anonymous categorical usage analytics send only governed page, tool, cluster and action identifiers; tool inputs and results are never sent. Error monitoring is disabled. Optional saved state stays only on this device.
No. It is educational cost planning. Check the actual arrangement with the relevant authorities and qualified advisers.
Keep the time basis, units and included costs consistent across options, then verify the assumptions that create the largest difference.