WorkSchedule

    Weekly Rota Cost Calculator

    Add hours and hourly rate for each person — see weekly gross wages plus employer NIC and minimum auto-enrolment pension on-costs.

    Team rota

    NameHours£/hrWagesNICPensionTotal
    £406.72£46.59£8.60£461.91
    £540.00£66.58£12.60£619.18
    £305.04£31.33£5.55£341.92
    Totals96.0 hrs£1,251.76£144.50£26.75£1,423.01
    On-costs assume 2025/26 rates: employer NIC 15% above £96.15/week and 3% minimum auto-enrolment pension on qualifying earnings (£120–£967/week). Add ~12.07% holiday pay accrual for a fully loaded figure. See labour cost % calculator.