Three-statement operating model for a B2B SaaS business driver-based forecast with linked statements, SaaS unit economics, working capital, NOL carryforward and capital planning. Every figure traces to an assumption cell; the balance sheet ties in all six periods. 484 formulas, zero errors on recalculation. Meridian Analytics is fictional; illustrative figures only.