NRR Doesn't Change Your Growth Rate

	A	B	C	D	E	F	H	I	J	K	L	M
1	Year	Annual Revenue Run Rate	New Customers	Growth from New Customers	Growth From Expansion	Growth Rate	Year	Annual Revenue Run Rate	New Customers	Growth from New Customers	Growth From Expansion	Growth Rate
2	1	$1,000,000	100	$1,000,000	$500,000	150%	1	$1,000,000	100	$1,000,000	$500,000	150%
3	2	$2,500,000	200	$2,000,000	$1,250,000	130%	2	$2,500,000	200	$2,000,000	$1,250,000	130%
4	3	$5,750,000	400	$4,000,000	$2,875,000	120%	...	...	...	...	...	...
5	4	$12,625,000	800	$8,000,000	$6,312,500	113%	9	$486,371,094	25,600	$256,000,000	$243,185,547	103%
6	5	$26,937,500	1,600	$16,000,000	$13,468,750	109%	10	$985,556,641	51,200	$512,000,000	$492,778,320	102%
7	6	$56,406,250	3,200	$32,000,000	$28,203,125	107%
8	7	$116,609,375	6,400	$64,000,000	$58,304,688	105%
9	8	$238,914,063	12,800	$128,000,000	$119,457,031	104%
10	9	$486,371,094	25,600	$256,000,000	$243,185,547	103%
11	10	$985,556,641	51,200	$512,000,000	$492,778,320	102%
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
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100