What it calculates

Expert what it calculates consulting for public entities and unionized employers nationwide.

Every cost component that affects your budget — broken out, traceable, and auditable. Compensation. Benefits. Retirement. Taxes.

What's Included

Wages
Base pay, steps, longevity, shift differentials
Benefits
Medical, dental, vision — by tier and plan
Retirement
Pension contributions, defined contribution matches
Taxes
FICA, SUTA, workers' comp, Medicare
Proposal costs
Fiscal impact of each proposal, side by side
Total agreement
Full multi-year cost with roll-up and compounding

Our Process

Discovery

We learn your organization's structure, labor environment, upcoming negotiations, and goals — at no cost in a free strategy session.

Analysis

Our AI reads your CBA, extracts terms, applies state-specific pension and tax rules, and produces a comprehensive cost model in hours.

Strategy

We develop your bargaining strategy, compensation recommendations, or HR solution based on auditable data — not guesswork.

Execution

We support you through implementation — at the table, in the boardroom, before a PERC panel, or in interest arbitration.

Make Smarter Compensation Decisions

Book a free strategy session. We'll discuss your organization's challenges and outline what a custom approach could look like — no obligation.