# workers
   
  avg. $ compensation per year (per worker incl. benefits)
   
  total payroll (incl. all benefits)
   
  % compensation reduction (average per worker)
   
  total payroll after avg. compensation reduction
   
  % workforce headcount reduction
   
  total payroll after headcount reduction
   
  avg. $ compensation per year after % reduction
  # workers after headcount % reduction
  annual savings after compensation & headcount cuts
  % savings after compensation & headcount cuts