Worked example
A $600,000 business tests a $65,000 hire
Illustrative example, not a client outcome. A home-services company with $600,000 of revenue and a 22% operating margin wants to hire an operations coordinator at $65,000. The owner expects the freed-up time to add $150,000 of revenue a year.
Inputs
| Current annual revenue | $600,000 |
|---|---|
| Operating margin | 22% |
| Planned annual salary | $65,000 |
| State unemployment + workers comp | 4% of salary |
| Benefits | 10% of salary |
| Other annual costs | $3,000 |
| Revenue the hire is expected to add | $150,000 |
Calculator output
| Employer Social Security (6.2%) | $4,030 |
|---|---|
| Employer Medicare (1.45%) | $943 |
| Federal unemployment (FUTA) | $42 |
| Fully loaded annual cost | $82,115 (1.26x salary) |
| Operating profit | $132,000 |
| Share of profit consumed | 62% |
| Verdict | Not yet |
| Revenue needed to fully pay for the hire | $373,248 |
| Loaded cost covered by the added revenue | 40% |
The $65,000 salary is under the 2026 Social Security wage base, so all of it carries the 6.2% employer tax. FUTA applies only to the first $7,000. The hire takes more than half of operating profit, so the verdict is "not yet" as a pure overhead role, even though the expected new revenue covers about 40% of its cost.
