RecaportA Relikads Company

Financial Health

Burn Rate Calc
Runway & Efficiency
CAC Simulator
Max Bid Simulator
Equity Dilution
Cap Table Simulator
SAFE Simulator
Cap & Discount Simulator

Growth & Scale

Ad Spend Planner
Budget Reverse Engineer
SaaS Magic Number
Scaling Efficiency
Payback Visualizer
Cash Flow J-Curve
Sales Capacity
Team Workload
FeaturesSolutionsAIPricingReports
Revenue Operations

Sales Capacity Planner

Revenue is a function of Capacity. Calculate the exact number of fully-ramped reps you need to hit your goal, adjusted for real-world Attainment.

Planning Inputs

Standard is 4x-5x their OTE.

Be realistic. 80% is the industry average.

Hiring Requirements

4 Reps

Needed to hit $1.5M at 80% attainment.

AE 1
AE 2
AE 3
AE 4

Risk-Adjusted Capacity

$1920k

Buffer vs Goal

+$420k

Est. Payroll Cost
$480k

Base + Comms (OTE)

Sales ROI
3.1x

Revenue / Rep Cost

Recaport Strategy

To hit $1500k, you technically need 3.1 fully ramped reps. Since you can't hire partial people, we rounded up to 4.Realistic Model. By planning for 80% attainment, you have built a safety buffer of $420k. If everyone hits 100%, you beat the plan. If they hit 80%, you still make the number.

Why "Paper Math" Fails

Most founders calculate headcount like this:
$1M Goal / $500k Quota = 2 Reps.

This is wrong. It assumes 100% attainment and zero ramp time. In reality, you likely need 3 or 4 reps to hit that safe number.

Key Definitions

  • OTE (On-Target Earnings): Base Salary + Commission. Usually split 50/50.
  • Attainment Buffer: Industry average attainment is ~80%. If you model for 100%, you will miss target.
  • Fully Ramped Equivalent (FRE): A rep who is new is only "0.5 reps" of capacity.
Recaport

The Executive Brief for Startups. Recaport turns raw marketing and financial data into concise, actionable intelligence. We bridge the gap between ad spend and unit economics, giving founders the clarity to scale efficiently.

Recaport

  • Features
  • Solutions
  • Reports
  • Knowledge Base
  • Methodology

More Tools

  • Burn Rate Simulator
  • CAC Simulator
  • Ad Budget Planner
  • Equity Dilution
  • SaaS Magic Number

Company

  • About Us
  • Relikads for Startups
  • Privacy Policy
  • Terms of Service

© 2026 Recaport, Inc. All rights reserved.

A Relikads Company