Forecast Scenarios

Model revenue scenarios for [Period]:

Current Status:
- YTD Revenue: $X
- Current Pipeline: $X
- Run Rate: $X/month

Key Variables to Model:
- Win rate: [Current: X%, Range: X-X%]
- Average deal size: [Current: $X, Range: $X-$X]
- Sales cycle: [Current: X days, Range: X-X]
- New pipeline creation: [Current: $X/month]
- Churn rate: [Current: X%]

Create best, likely, and worst case scenarios.

Win Rate:
- Best: 35% (team is hitting stride)
- Likely: 25% (current performance)
- Worst: 18% (market headwinds)

Pipeline:
- Best: $5M (strong marketing)
- Likely: $4M (normal cadence)
- Worst: $2.5M (budget cuts)

Quarterly Revenue =
  (Pipeline × Win Rate) +
  (Expansion Revenue) -
  (Churn)

Best Case:
$5M × 35% = $1.75M new + $200K expansion - $50K churn
= $1.9M

Likely Case:
$4M × 25% = $1M new + $150K expansion - $80K churn
= $1.07M

Worst Case:
$2.5M × 18% = $450K new + $100K expansion - $120K churn
= $430K

Expected Revenue =
  (Best × Probability) +
  (Likely × Probability) +
  (Worst × Probability)

= ($1.9M × 20%) + ($1.07M × 55%) + ($430K × 25%)
= $380K + $589K + $108K
= $1.077M

Model Q2 scenarios:

Current Status:
- Q1 Revenue: $850K
- Q2 Pipeline: $4.2M
- Monthly run rate: $280K

Variables:
- Win rate: Current 24%, Range 18-32%
- Avg deal: Current $45K, Range $38K-$55K
- New monthly pipeline: Current $800K, Range $500K-$1.2M
- Monthly churn: Current $25K, Range $15K-$40K
- Expansion: Current $50K/month, Range $30K-$80K

## Q2 Revenue Scenario Model

### Scenario Definitions

| Scenario | Probability | Description |
|----------|-------------|-------------|
| 🐂 Bull | 20% | Strong execution, market tailwinds |
| 📊 Base | 55% | Continue current trajectory |
| 🐻 Bear | 25% | Market slowdown, execution challenges |

### Variable Assumptions

| Variable | Bear | Base | Bull |
|----------|------|------|------|
| Starting Pipeline | $4.2M | $4.2M | $4.2M |
| Win Rate | 18% | 24% | 32% |
| Avg Deal Size | $38K | $45K | $55K |
| New Pipeline/mo | $500K | $800K | $1.2M |
| Monthly Churn | $40K | $25K | $15K |
| Expansion/mo | $30K | $50K | $80K |

### Q2 Revenue Calculations

#### 🐂 Bull Case: $1.42M

#### 📊 Base Case: $980K

#### 🐻 Bear Case: $580K

### Scenario Summary

| Scenario | Revenue | vs Q1 | Growth |
|----------|---------|-------|--------|
| 🐂 Bull | $1.42M | +$570K | +67% |
| 📊 Base | $980K | +$130K | +15% |
| 🐻 Bear | $580K | -$270K | -32% |

### Expected Value

**Recommended Forecast: $950K - $1.0M**

### Sensitivity Analysis

| If This Changes... | Revenue Impact |
|--------------------|----------------|
| Win rate +5% | +$210K |
| Win rate -5% | -$210K |
| Pipeline +$500K | +$120K |
| Deal size +$5K | +$80K |
| Churn +$10K/mo | -$30K |

**Highest Sensitivity**: Win rate (focus on deal execution)

### Scenario Action Plans

**If Trending Bull:**
- Accelerate hiring plan
- Increase marketing spend
- Prepare for capacity constraints

**If Trending Base:**
- Stay the course
- Focus on execution
- Build pipeline for Q3

**If Trending Bear:**
- Tighten expense controls
- Extend runway calculations
- Double down on existing customers
- Consider discounting to close deals

Model 2026 annual scenarios for board:

2025 Results:
- Revenue: $4.2M
- Customers: 85
- ARR Growth: 45%
- NRR: 110%

2026 Planning Variables:
- New customer target: 40-80 new customers
- ACV range: $40K-$60K
- NRR range: 105%-120%
- Churn range: 5%-12%

## 2026 Annual Revenue Scenarios

### For Board Review

---

### Scenario Summary

| Metric | Bear | Base | Bull |
|--------|------|------|------|
| New Customers | 40 | 60 | 80 |
| New ACV | $40K | $50K | $60K |
| New ARR | $1.6M | $3.0M | $4.8M |
| NRR | 105% | 112% | 120% |
| Existing Base | $4.41M | $4.70M | $5.04M |
| **Total ARR** | **$6.0M** | **$7.7M** | **$9.8M** |
| **Growth** | **43%** | **83%** | **133%** |

### Detailed Calculations

#### 🐻 Bear Case: $6.0M ARR (+43%)

**Assumptions:**
- Conservative new sales (40 customers)
- Lower ACV ($40K avg)
- NRR dips (105%)
- Higher churn (10%)

**When This Happens:**
- Market downturn
- Sales execution issues
- Product-market fit challenges
- Key competitor gains ground

---

#### 📊 Base Case: $7.7M ARR (+83%)

**Assumptions:**
- Target new sales (60 customers)
- Target ACV ($50K)
- Maintain NRR (112%)
- Normal churn (7%)

**This Is Likely If:**
- Execute at current pace
- Market conditions stable
- Product roadmap delivers
- Team retention healthy

---

#### 🐂 Bull Case: $9.8M ARR (+133%)

**Assumptions:**
- Exceed targets (80 customers)
- Premium ACV ($60K)
- Strong NRR (120%)
- Low churn (5%)

**Required For This:**
- Strong product releases
- Successful enterprise push
- Favorable market timing
- Key hires perform

---

### Expected Value & Recommendation

### Board Recommendation

**Target: $7.5M ARR** (+79% growth)

| Metric | Target | Confidence |
|--------|--------|------------|
| New Customers | 55-60 | Medium-High |
| New ARR | $2.75M | Medium |
| NRR | 110%+ | High |
| Total ARR | $7.5M | Medium |

### Key Risks & Mitigations

| Risk | Impact | Mitigation |
|------|--------|------------|
| Sales hiring delays | -$1M | Recruit pipeline now |
| Enterprise deals push | -$800K | Parallel SMB motion |
| Key customer churn | -$500K | CSM investment |
| Competitor pricing | -$600K | Value selling training |

### Monthly Checkpoints

| Month | Bear | Base | Bull |
|-------|------|------|------|
| Q1 End | $4.8M | $5.2M | $5.8M |
| Q2 End | $5.3M | $6.2M | $7.4M |
| Q3 End | $5.6M | $7.0M | $8.6M |
| Q4 End | $6.0M | $7.7M | $9.8M |

Track monthly and adjust Q3 if trending to Bear.

## [Year] Revenue Scenarios

### Scenarios
| Case | Revenue | Growth | Probability |
|------|---------|--------|-------------|
| Bull | | | 20% |
| Base | | | 55% |
| Bear | | | 25% |

### Key Assumptions
| Variable | Bear | Base | Bull |
|----------|------|------|------|

### Sensitivity Analysis
| Variable | Impact per 10% |
|----------|----------------|

### Risk Register
| Risk | Scenario Impact | Mitigation |
|------|-----------------|------------|