← Back to Admin Dashboard
Growth Simulator
Model membership growth scenarios and revenue projections
Current Membership & Growth Rates
Free Tier
$0/mo
Current Members
Monthly Growth Rate
10%
Basic Tier
$29/mo
Current Members
Monthly Growth Rate
15%
Professional Tier
$99/mo
Current Members
Monthly Growth Rate
20%
Business Tier
$299/mo
Current Members
Monthly Growth Rate
25%
Premium Tier
$999/mo
Current Members
Monthly Growth Rate
30%
Projection Period
1 Month
2 Months
3 Months
4 Months
5 Months
6 Months
12 Months
24 Months
Base Operating Cost per User
Fixed Monthly Costs
Run Growth Simulation
Total Revenue (End of Period)
$0
Total Members (End of Period)
0
Monthly Profit (End of Period)
$0
Break-Even Point
N/A
Revenue vs Cost Projection
Membership Growth by Tier
Profit/Loss Analysis
Month-by-Month Breakdown
Month
Free
Basic
Professional
Business
Premium
Total Members
Revenue
Costs
Profit/Loss
Export to CSV
Export to PDF
Save Scenario