12-month forecast for a growing SaaS
SaaS founders see whether they can afford new hires without running out of cash.
Mostra anteprima di input e output
Input
- Business Info
- B2B SaaS, $45K MRR, 8% monthly growth, net-30 payment terms, planning to hire 2 engineers in Q2. Monthly opex ~$38K excluding new hires. Each new engineer costs ~$11K/month loaded.
- Forecast Period
- 12-months
- Revenue Model
- subscription
- Industry
- SaaS
- Current Cash
- 85000
- Currency
- USD
Output (estratto)
12-Month Cash Flow Forecast. Starting cash $85,000. MRR grows from $45K to ~$114K by month 12 at 8%/mo. Net-30 terms shift collections one month later. Opex rises from $38K to $60K after two Q2 hires (+$22K/mo). Monthly net cash turns from −$2K (months 1–3) to +$18K by month 8 as revenue outpaces the higher cost base. Projected ending cash ≈ $172,000. Lowest point ≈ $74,000 in month 4 (post-hire, pre-revenue-catch-up). No financing needed if growth holds.