Example

SaaS Budget Example

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

Financial model

SaaS Metric
Q1
Q2
Q3
Q4
Starting MRR
£168k
£185k
£204k
£225k
New MRR
£12k
£14k
£16k
£18k
Expansion MRR
£8k
£9k
£10k
£11k
Churned MRR
(£3k)
(£4k)
(£5k)
(£5k)
Ending MRR
£185k
£204k
£225k
£249k
ARR
£2,220k
£2,448k
£2,700k
£2,988k
CAC
£8.2k
£7.8k
£7.5k
£7.1k
LTV:CAC
4.2x
4.5x
4.8x
5.1x
New MRR

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.

Churned MRR

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

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

Key formulas

fxEnding MRR = Starting MRR + New + Expansion - Churn

The MRR waterfall tracks every source of revenue change. This company is growing MRR from £168k to £249k over the year, a 48% growth rate.

fxCAC = Total S&M Spend / New Customers Acquired

CAC 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.

fxLTV = ARPU / Monthly Churn Rate

With 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

What makes this example good

MRR waterfall clearly shows every component of revenue growth
SaaS-specific metrics (CAC, LTV, NRR) alongside traditional P&L metrics
Unit economics improving over time demonstrates operational leverage
Churn modelled as both absolute and percentage to catch both effects
Quarterly granularity appropriate for board and investor reporting

Customisation

How to adapt for your business

1

Add a cohort retention table to model churn by customer vintage

2

Break new MRR into inbound vs outbound channels for marketing attribution

3

Include a conversion funnel (leads, trials, won) above the MRR waterfall

4

Add a cash bridge to show the gap between ARR growth and cash consumption

5

Model pricing changes as a separate line in the MRR waterfall

Common variations

  • --Product-led growth SaaS with free-to-paid conversion funnel
  • --Usage-based SaaS with consumption-driven revenue
  • --Multi-product SaaS with separate MRR waterfalls per product
  • --Enterprise SaaS with annual contracts and quarterly recognition

FAQ

Frequently asked questions

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.

Build this in Grove FP in 10 minutes

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