Professional Documents
Culture Documents
Objective: Objective 1
Activity Rationale
Objective: Objective 2
Activity Rationale
Objective: Objective 3
Activity Rationale
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
12/31/2021
Skill Gaps
Department: Department 1
Skill Rationale
Department: Department 2
Skill Rationale
Department: Department 3
Skill Rationale
Department 1
Role 1
Target Headcount 1 1 1
Role 2
Target Headcount 4 4 4
Role 3
Target Headcount 3 4 5
Total Headcount 8 9 10
Change in Headcount 1 1
Total Hires 1 1
Department 2
Role 1
Target Headcount 8 8 8
Role 2
Target Headcount 7 8 9
Role 3
Target Headcount 18 18 18
Total Headcount 33 34 35
Change in Headcount 1 1
Total Hires 1 2
Department 3
Role 1
Target Headcount 1 1 1
Role 2
Target Headcount 3 3 3
Role 3
Target Headcount 1 1 1
Change in Headcount 0 0
Total Hires 0 0
Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9
1 1 2 2 3 3 3
0 0 1 0 1 0 0
4 4 4 4 4 4 4
0 0 0 0 0 1 0
6 6 6 6 6 6 6
1 0 0 1 0 0 0
11 11 12 12 13 13 13
1 0 1 0 1 0 0
1 0 1 1 1 1 0
8 8 8 8 8 8 8
0 0 0 0 0 0 0
10 11 12 13 15 17 17
1 1 1 1 2 2 0
19 19 19 20 20 20 21
1 1
1 1 0 1 0 1 1
37 38 39 41 43 45 46
2 1 1 2 2 2 1
2 2 1 2 2 3 1
1 1 2 2 2 2 2
0 0 1 0 0 0 0
3 3 3 3 3 3 3
0 0 0 0 0 0 0
1 1 2 2 2 2 2
0 0 1 0 0 0 0
5 5 7 7 7 7 7
0 0 2 0 0 0 0
0 0 2 0 0 0 0
Month 10 Month 11 Month 12 Change
3 3 3 2
0 0 0
4 4 4 0
0 0 0
6 6 6 3
0 0 0
13 13 13
0 0 0
0 0 0
8 8 8 0
0 0 0
17 17 17 10
0 0 0
21 21 22 4
0 0 1
46 46 47
0 0 1
0 0 1
2 2 2 1
0 0 0
3 3 3 0
0 0 0
2 2 2 1
0 0 0
7 7 7
0 0 0
0 0 0
Sourcing Plan
Updates to this tab will be reflected in the budget
Department 1
Role 1 2 2 £100,000
Role 2 1 1 £80,000
Role 3 4 4 £35,000
Department 2
Role 1 0 0 £90,000
Role 2 11 11 £20,000
Role 3 6 6 £40,000
Department 3
Role 1 1 1 £70,000
Role 2 0 0 £43,500
Role 3 1 1 £38,750
Total 26
Hired Via External Recruiter
Hires Via Recruiters Recruter Fee (% of Salary) Recruiter Fee Per Hire Total Recruiter Fees
0 25% £20,000 £0
0 25% £22,500 £0
0 25% £5,000 £0
0 25% £17,500 £0
0 25% £10,875 £0
0 25% £9,688 £0
4 £53,750
Direct Hires
0 4.00% £4,000
1 3.00% £2,400
3 3.00% £1,050
0 3.00% £2,700
8 3.00% £600
4 3.00% £1,200
1 3.00% £2,100
0 3.00% £1,305
1 3.00% £1,163
18
Employee Referrals
Total Recruitment Marketing # from Employee Referals Cost of Incentive Per Hire
£0 1 £2,000
£2,400 0 £2,000
£3,150 0 £2,000
£0 0 £2,000
£4,800 3 £2,000
£4,800 0 £2,000
£2,100 0 £2,000
£0 0 £2,000
£1,163 0 £2,000
£18,413 4
Referrals
£2,000 £27,000
£0 £2,400
£0 £11,900
£0 £0
£6,000 £10,800
£0 £24,800
£0 £2,100
£0 £0
£0 £1,163
£8,000 £80,163
Summary Budget
Sourcing
Employer Branding
Selection
Testing £1,200
Technology
Team
£13,438
£1,023
£2,000
£3,083.17
Fully Loaded Cost / Hire: £44,162.63
Vacancy-Specific Marketing Plan
Department
Vacancy
Salary
Launch Date
Close Date
Budget Required
Strategy
Job Boards
Dribbble
Remoters.net
Programmatic
Total
Other Activity
Activity
Total
arketing Plan
Design
Mid-Weight Designer
£60,000
1/1/2021
2/6/2021
4%
25
29
£599
Rationale
Previous success hiring designers on Facebook for less than £500 / hire
£249 8
£0 8
£350 11
£599 27
Budget Expected number of applicants
£0 2
£0
£0
£0
£0 2
Launch Date Responsibility
1/1/2021 JS
1/1/2021 JS
1/1/2021 JS
Launch Date Responsibility
1/1/2021 JS
1/1/2021 TM
1/1/2021 TM
1/1/2021 JS