By Intious · Updated September 7, 2026
Divide workload hours by scheduled hours per full-time employee, then divide by one minus shrinkage. If you already use net productive hours, do not apply the same shrinkage twice.
Workload comes first
Estimate the hours of actual productive work required during the planning period. Do not begin with the current headcount and work backwards to justify it.
Scheduled and productive hours
Use scheduled hours before shrinkage as the baseline. Forty scheduled hours with 20% shrinkage provides 32 productive hours. Entering 32 and applying another 20% would count the same loss twice.
Apply shrinkage correctly
If shrinkage is 20%, 80% of scheduled time remains productive. Divide productive FTE requirements by 0.80; do not simply add 20%, which understates the requirement.
Keep assumptions visible
The result is useful only when another manager can inspect the workload, productive-hour and shrinkage assumptions. Save scenarios instead of presenting a single unexplained number.
Turn the answer into a staffing conversation
If the model returns 12.5 scheduled FTE, that could mean 12 full-time people plus one half-time person, or another mix with the same scheduled capacity. Rounding to 13 assumes whole full-time hires; it does not prove that 13 named people cover each shift. Check where the hours fall, what skills the work requires and which absences the shrinkage estimate includes. Keep those decisions visible beside the capacity calculation rather than hiding them in an unexplained buffer percentage.
Try it with your numbers
Convert workload hours into productive and scheduled full-time equivalents.
FTE & Headcount Calculator