成長中の SaaS 向け 12 か月予測
SaaS の創業者が、資金を枯渇させずに新規採用を行えるかどうかを見極められます。
入力と出力のプレビューを見る
入力
- 事業・財務情報
- 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 ~$11K/month loaded.
- 予測期間
- 12ヶ月(毎月)
- 収益モデル
- サブスクリプション / 定期的
- 業界
- SaaS
- 現在の現金残高
- 85000
- 通貨
- USD ($)
出力(抜粋)
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.