Budget Allocation Model
Illustrative. Marloe Logistics, fictional 240-person warehouse software company. FY26 cycle, 203 eligible, effective 1 April.
| Line | Amount | Points | Note |
|---|---|---|---|
| Eligible payroll | 20,320,000 | 203 of 240, employed on or before 1 October | |
| Board-approved budget | 650,240 | 3.20 | The only number finance tracks |
| Less correction reserve | -81,280 | -0.40 | Taken BEFORE manager pools were calculated |
| Merit pool to managers | 568,960 | 2.80 | What 24 managers were told, and why |
| Merit allocated | 568,960 | 2.80 | 203 awards, 41 of them zero |
| Corrections released | 67,032 | 0.33 | 11 people, average 5.9% of post-merit base |
| Reserve returned unspent | 14,248 | 0.07 | Back to finance, not redistributed as merit |
| Total cycle spend | 635,992 | 3.13 | Against 3.20 approved |
The reserve cost every manager pool 14.3 percent of what it would otherwise have been. Nobody noticed, because nobody knew what the pool would otherwise have been. That is the whole trick: a correction found after allocation closes has no money behind it, so it becomes an off-cycle request in Q3, and Q3 off-cycle requests get declined.