Growth & Organization

Working Capital Required for a New Crew

Find the cash a new crew actually needs during ramp-up, not just its break-even payback period.

Fixed startup cost$, one-timeLoaded labor rate$ / hour, per workerCrew sizeworkersStandard hours per yearhours / yearIncremental overhead$ / yearExpected new crew revenue$ / year, at full rampContribution margin%, from Crew Contribution MarginRamp periodmonthsExpected ramp-period revenue% of full run-rate, average during ramp

Working capital required$83,560

Full monthly crew cost$12,333.33

Cash gap per month$8,093.33

How we got here

Full monthly crew cost = (labor + overhead) / 12 = $12,333.33
Revenue during ramp = expected revenue × ramp % / 12 = $10,000 / month
Cash gap = monthly crew cost - (revenue during ramp × margin) = $8,093.33 / month
Total working capital = fixed startup + (cash gap × ramp months) = $35,000 + ($8,093.33 × 6) = $83,560

Shared fields save automatically as you edit them. Review or edit everything in one place in your Business Profile, so every engine starts pre-filled.

Next Decision

Based on your results, these related decisions are available.

Growth Cash Crunch / Expansion RunwayCheck whether your cash reserve actually covers the new crew's working capital need.

Methodology

Formula: full monthly crew cost = (annual labor + incremental overhead) / 12. Cash gap per month = full monthly crew cost - (ramp-period revenue × contribution margin), floored at zero. Total working capital = fixed startup cost + (cash gap × ramp months).

Assumption: a linear revenue ramp is assumed: revenue during the ramp period averages to a percentage of full run-rate (default 50%, i.e. ramping evenly from zero to full over the ramp period). Editable if your ramp is expected to be faster or slower.

Limitation: this is a ramp-period cash estimate, not a full annual cash-flow forecast. It does not replace whole-business operating reserve planning.