Use the all-in hourly cost your organisation is currently paying for short-notice coverage or other temporary workforce arrangements.
Use your organisation's estimated fully loaded sustainable cost for the same role. This is a planning input, not an HPI quoted rate.
Estimate how much of the vacancy is actually filled through overtime, temporary coverage, redistribution or other measures.