WORKBOOKMONTHLY SAAS METRICS
BUILDER
createWorkbook()SHEETS
3OOXML PARTS
15 filesFEATURES
10DATASET
smallAn MRR bridge whose closing, net new and NRR are Excel formulas, MRR by plan with sparklines and a stacked area chart, and the top accounts with CRM links.
schema.ts
MRR bridgeA1:J26, frozen at B4
click a cell to inspect itfx
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
MRR bridge, October 2025 to September 2026
Movements
Month
Opening MRR
New
Expansion
Contraction
Churn
Net new
Closing MRR
MoM growth
NRR (annualized)
Oct 25
$1,284,000
$60,325
$27,730
-$10,150
-$22,171
$55,734
$1,339,734
+4.3%
99.6%
Nov 25
$1,339,734
$83,306
$39,217
-$7,702
-$15,505
$99,316
$1,439,050
+7.4%
101.2%
Dec 25
$1,439,050
$88,314
$37,673
-$8,635
-$16,898
$100,454
$1,539,504
+7.0%
100.8%
Jan 26
$1,539,504
$72,551
$33,576
-$13,498
-$14,243
$78,386
$1,617,890
+5.1%
100.4%
Feb 26
$1,617,890
$85,869
$30,344
-$10,856
-$30,211
$75,146
$1,693,036
+4.6%
99.3%
Mar 26
$1,693,036
$91,370
$39,489
-$10,791
-$17,681
$102,387
$1,795,423
+6.0%
100.6%
Apr 26
$1,795,423
$72,334
$41,847
-$10,492
-$30,749
$72,940
$1,868,363
+4.1%
100.0%
May 26
$1,868,363
$99,579
$37,883
-$13,187
-$14,822
$109,453
$1,977,816
+5.9%
100.5%
Jun 26
$1,977,816
$83,784
$35,824
-$9,802
-$29,622
$80,184
$2,058,000
+4.1%
99.8%
Jul 26
$2,058,000
$74,597
$37,195
-$13,768
-$24,512
$73,512
$2,131,512
+3.6%
100.0%
Aug 26
$2,131,512
$97,561
$46,861
-$7,766
-$26,586
$110,070
$2,241,582
+5.2%
100.6%
Sep 26
$2,241,582
$78,833
$45,430
-$7,644
-$24,826
$91,793
$2,333,375
+4.1%
100.6%
$1,049,375
Cell in the file