Your scenario
Each month: existing customers retain at your rate; their remaining revenue expands; new customers join at month end at the stated price. Monthly NRR = retention × (1 + expansion). New customers are excluded from NRR. Rates stay constant; fractional customers are expectations.
Your inputs stay in this browser. No account needed. Use one currency consistently; amounts are not converted.
Scenario chart
Monthly recurring revenue
The table contains the exact plotted values. Change an input and calculate again to compare scenarios.
Data table
Further reading: Stripe ↗