Churn affects starting customers; additions occur at close and bill from next month. Normalized MRR is not cash receipts; annual prices divide by twelve.
Scenario result
Estimate based on your assumptions
Closing MRR€7,136.76
Cohort customers
237.89 units
Recognized revenue over horizon
€61,264.82
Closing monthly contribution
€7,136.76
Closing MRR · EUR / PeriodBreakdown by period
Period
Cohort customersunits
Closing MRREUR
Recognized revenue over horizonEUR
Expected churned customersunits
1
115
3,450
3,000
5
2
129.25
3,877.5
3,450
5.75
3
142.79
4,283.62
3,877.5
6.46
4
155.65
4,669.44
4,283.62
7.14
5
167.87
5,035.97
4,669.44
7.78
6
179.47
5,384.17
5,035.97
8.39
7
190.5
5,714.96
5,384.17
8.97
8
200.97
6,029.22
5,714.96
9.52
9
210.93
6,327.76
6,029.22
10.05
10
220.38
6,611.37
6,327.76
10.55
11
229.36
6,880.8
6,611.37
11.02
12
237.89
7,136.76
6,880.8
11.47
Export inputs and results
Your calculations, always at hand
Save your scenarios in My company and continue working on them later.
Up to three private scenarios saved in this tab until it closes. Export a copy to keep it; they are not published or saved to your account.
Model version 1.0.0
Method and assumptions
Churn affects starting customers; additions occur at close and bill from next month. Normalized MRR is not cash receipts; annual prices divide by twelve.
Examples are illustrative. Profitability excludes recoverable indirect taxes; use consistent periods. Results depend on your inputs. No automatic legal rates are applied.
A new regulation can create needs for analysis, training, technology, or process redesign. However, a commercial opportunity exists only if customers are willing to pay to address them.