Example

Departmental Budget Example

A 80-person B2B SaaS company in London with £5.8M ARR. The VP Marketing is building the annual marketing budget for FY2026. The department has 10 people and a total budget of £1.2M covering team costs, paid channels, content, events, and software tools.

Example data

Financial model

Category
Q1
Q2
Q3
Q4
Annual
Team Costs
£155k
£160k
£165k
£165k
£645k
Paid Acquisition
£48k
£55k
£62k
£55k
£220k
Content & SEO
£22k
£25k
£25k
£28k
£100k
Events & Sponsorships
£15k
£45k
£10k
£20k
£90k
Software & Tools
£18k
£18k
£18k
£21k
£75k
Contingency
£15k
£15k
£20k
£20k
£70k
Total Marketing
£273k
£318k
£300k
£309k
£1,200k
Paid Acquisition

Paid spend peaks in Q3 to support the autumn sales push. The mix is 60% LinkedIn, 25% Google Ads, 15% programmatic display.

Events & Sponsorships

Q2 spike driven by SaaStock London (£25k) and two smaller industry events. Events are the highest-cost channel but generate the best pipeline quality.

Contingency

A 6% contingency buffer allows the VP Marketing to respond to opportunities without going back for budget approval. Increased in H2 for potential market shifts.

Formulas

Key formulas

fxMarketing as % of ARR = £1.2M / £5.8M = 20.7%

Marketing spend at 20.7% of ARR is within the typical range for growth-stage B2B SaaS (15-25%). This includes fully loaded team costs.

fxCAC = Total Marketing Spend / New Customers Acquired

With a target of 120 new customers, the implied blended CAC is £10k. Paid channels target £7k CAC while inbound targets £4k, with blended landing at £10k after including team overhead.

fxBudget per Channel = Channel Spend / Marketing Budget

The split is 54% people, 18% paid acquisition, 8% content, 8% events, 6% tools, 6% contingency. People-heavy reflects the content and demand-gen focus.

Analysis

What makes this example good

Clear breakdown by category enables meaningful variance analysis
Quarterly phasing reflects the real cadence of marketing spend
Team costs separated from programme spend for headcount planning
Contingency budget provides flexibility without over-allocating
Events phased to align with the actual event calendar

Customisation

How to adapt for your business

1

Replace the channel mix with your own marketing strategy focus areas

2

Add a "by campaign" sub-view for more granular tracking

3

Include a pipeline attribution model to track marketing-sourced revenue

4

Break team costs into individual roles if you need hire-level planning

5

Add ROI targets for each channel to hold the team accountable

Common variations

  • --Channel-first budget where each channel has its own sub-budget
  • --Campaign-based budget organised around major initiatives
  • --PLG marketing budget focused on product, content, and community
  • --ABM-focused budget with account-level spend tracking

FAQ

Frequently asked questions

For B2B SaaS, 15-25% of ARR is typical during growth phase, dropping to 10-15% at scale. For other industries, 5-15% of revenue is common. The right number depends on your growth targets, efficiency metrics, and stage.

Build this in Grove FP in 10 minutes

No credit card required. Set up in minutes. 30-day money-back guarantee.