Skip to main content

Staff Scheduling Cost Calculator 2025/26

Calculate and optimise your weekly staff cost in 2025/26 — model shift patterns, National Living Wage compliance, overtime rates and the cost comparison between directly employed and agency staff.

Key Inputs

  • Number of staff by role and NLW/NMW age band
  • Hours per week per role
  • Shift premium rates: evening (typically +15%), weekend (+25%), bank holiday (+50-100%)
  • Overtime rate (typically time-and-a-half after contracted hours)
  • Employer NI cost (15% above £5,000 secondary threshold from April 2025)
  • Employer pension contribution (minimum 3% of qualifying earnings)
  • Agency staff cost per hour (all-in agency rate, typically £16-£25/hr for unskilled)

What You'll Get

  • Total weekly wage bill (£)
  • Employer NI cost per week (£)
  • Employer pension cost per week (£)
  • Total weekly employment cost including all on-costs (£)
  • Cost per hour worked (fully loaded)
  • Agency vs direct staff cost comparison at same hours

Important Notes — 2025/26 Rates & Caveats

National Living Wage rates from April 2025: 21 and over £12.21/hr; 18-20 £10.00/hr; 16-17 £7.55/hr; apprentices £7.55/hr. Employer NI from April 2025: 15% on earnings above the secondary threshold of £5,000/year (reduced from £9,100) — a significant increase from 13.8% in 2024/25. Employer pension: 3% minimum on qualifying earnings (£6,240-£50,270). Holiday pay accrual is an additional on-cost: 5.6 weeks per year = 12.07% of hours worked for irregular-hours workers. Agency staff are typically 25-40% more expensive per hour than direct employees in cash terms but carry no holiday, sick pay or NI liability for the hirer.

Frequently Asked Questions

How much does employer NI cost per employee from April 2025?

From April 2025, employer NI is charged at 15% on earnings above the secondary threshold of £5,000/year (reduced from £9,100). For a full-time employee earning the NLW of £12.21/hr (approximately £22,550/year), the employer NI cost is 15% × (£22,550 - £5,000) = 15% × £17,550 = £2,633/year or approximately £51/week. The Employment Allowance of £5,000/year reduces employer NI for eligible smaller businesses.

When is agency staff more cost-effective than direct employment?

Agency staff are typically 25-40% more expensive per hour than equivalent direct employees but eliminate holiday pay, sick pay, employer NI and pension costs for the hirer. Agency staff are more cost-effective for: short-term seasonal demand peaks (avoiding the cost of hiring, training and terminating permanent staff); specialist skills needed for a defined project; covering unexpected absences; and managing headcount risk. For predictable core roles, direct employment is almost always cheaper in the long run.

What is the rule on split-shift and zero-hours scheduling?

Split shifts must comply with the Working Time Regulations 1998: a minimum of 11 consecutive hours rest between working days; a 20-minute rest break when working more than 6 hours. Zero-hours workers have the right to request a fixed-hours contract after 26 weeks under the Employment Rights Act 2024. They also have the right to reasonable notice of shifts and the right to turn down shifts outside their agreed hours. Holiday pay must accrue and be paid — HMRC has challenged employers calculating holiday pay only on basic pay, excluding regular overtime.

Related Calculators

Use the interactive Staff Scheduling Cost Calculator

Run real numbers instantly — free, no sign-up required.

Go to Operations Calculators