M/M Growth Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
M/M Growth Calculator
Created by Christoph Janz
3
Note: To edit the numbers, first make a copy of this sheet (File > Make a copy).at Point Nine Capital
4
5
6
7
MRR grow byMRR
8
beginning of the year5.00xtarget end of the year
9
$ 20,000 $ 100,000
10
11
12
Linear growth
13
January 16February 16March 16April 16May 16June 16July 16August 16September 16October 16November 16December 16
14
MRR beginning of month $ 20,000 $ 26,667 $ 33,333 $ 40,000 $ 46,667 $ 53,333 $ 60,000 $ 66,667 $ 73,333 $ 80,000 $ 86,667 $ 93,333
15
Net new MRR
Linear growth
$ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667 $ 6,667
16
MRR end of month
Linear growth
$ 26,667 $ 33,333 $ 40,000 $ 46,667 $ 53,333 $ 60,000 $ 66,667 $ 73,333 $ 80,000 $ 86,667 $ 93,333 $ 100,000
17
m/m growth rate33.33%25.00%20.00%16.67%14.29%12.50%11.11%10.00%9.09%8.33%7.69%7.14%
18
19
20
Exponential growth
21
January 16February 16March 16April 16May 16June 16July 16August 16September 16October 16November 16December 16
22
MRR beginning of month $ 20,000 $ 22,871 $ 26,153 $ 29,907 $ 34,200 $ 39,108 $ 44,721 $ 51,140 $ 58,480 $ 66,874 $ 76,472 $ 87,449
23
Net new MRR
Exponential growth
$ 2,871 $ 3,283 $ 3,754 $ 4,293 $ 4,909 $ 5,613 $ 6,419 $ 7,340 $ 8,394 $ 9,598 $ 10,976 $ 12,551
24
MRR end of month
Exponential growth
$ 22,871 $ 26,153 $ 29,907 $ 34,200 $ 39,108 $ 44,721 $ 51,140 $ 58,480 $ 66,874 $ 76,472 $ 87,449 $ 100,000
25
m/m growth rate14.35%14.35%14.35%14.35%14.35%14.35%14.35%14.35%14.35%14.35%14.35%14.35%
26
27
28
Happy Medium
29
January 16February 16March 16April 16May 16June 16July 16August 16September 16October 16November 16December 16
30
MRR beginning of month $ 20,000 $ 24,769 $ 29,743 $ 34,953 $ 40,433 $ 46,221 $ 52,361 $ 58,903 $ 65,907 $ 73,437 $ 81,570 $ 90,391
31
Net new MRR
Happy Medium
$ 4,769 $ 4,975 $ 5,210 $ 5,480 $ 5,788 $ 6,140 $ 6,543 $ 7,003 $ 7,530 $ 8,133 $ 8,821 $ 9,609
32
MRR end of month
Happy Medium
$ 24,769 $ 29,743 $ 34,953 $ 40,433 $ 46,221 $ 52,361 $ 58,903 $ 65,907 $ 73,437 $ 81,570 $ 90,391 $ 100,000
33
m/m growth rate23.84%20.08%17.52%15.68%14.31%13.28%12.50%11.89%11.43%11.07%10.81%10.63%
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
Disclaimer: Please be aware that his model may be inaccurate, incorrect or misleading, use it at your own risk, yada yada yada.
Feel free to distribute. If you distribute a modified version, please make it clear what you've changed.
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
Loading...
 
 
 
Blatt1