A 35-person B2B SaaS company in Bristol with £2.1M ARR. The company is post-Series A and needs a budget that speaks the language of SaaS metrics while maintaining a proper P&L. This budget bridges operational SaaS KPIs with financial reporting.
Example data
New MRR ramps through the year as two new Account Executives hired in Q1 reach full productivity in Q2-Q3. Assumes 3-month ramp to quota.
Churn increases in absolute terms as the base grows, but churn rate stays flat at ~1.8% monthly. The Customer Success team is focused on keeping this below 2%.
LTV:CAC improving from 4.2x to 5.1x demonstrates improving unit economics. Best-in-class SaaS companies target 3x+; this company is well above that threshold.
Formulas
Ending MRR = Starting MRR + New + Expansion - ChurnThe MRR waterfall tracks every source of revenue change. This company is growing MRR from £168k to £249k over the year, a 48% growth rate.
CAC = Total S&M Spend / New Customers AcquiredCAC is improving from £8.2k to £7.1k as the sales team matures and inbound marketing scales. Target CAC payback period is under 18 months.
LTV = ARPU / Monthly Churn RateWith monthly churn at ~1.8%, LTV is approximately £34k. The improving LTV:CAC ratio from 4.2x to 5.1x shows unit economics strengthening over time.
Analysis
Customisation
Add a cohort retention table to model churn by customer vintage
Break new MRR into inbound vs outbound channels for marketing attribution
Include a conversion funnel (leads, trials, won) above the MRR waterfall
Add a cash bridge to show the gap between ARR growth and cash consumption
Model pricing changes as a separate line in the MRR waterfall
Keep exploring
A 45-person marketplace company in Manchester with three revenue streams: transaction fees, subscriptions, and advertising. The Head of FP&A is building a driver-based revenue model that starts from operational metrics (users, transactions, ARPU) and builds up to total revenue.
View exampleA 50-person subscription business in Edinburgh with £3.2M ARR. The FP&A team is replacing last year's static spreadsheet budget with a driver-based model where every line item is linked to an operational assumption. Changing one driver automatically recalculates the entire P&L.
View exampleA 25-person Series A SaaS startup in London with £1.8M ARR. The CEO sends a monthly investor update to 12 investors. The update covers key metrics, milestones, asks, and a brief narrative. This is the February update, sent on the 5th of March.
View exampleFAQ
For early-stage SaaS (under £5M ARR), 10-20% monthly MRR growth is considered strong. For scaling SaaS (£5-20M ARR), 5-10% monthly is healthy. The company in this example is growing at ~4% monthly, which is solid for its stage and trajectory.
No credit card required. Set up in minutes. 30-day money-back guarantee.