WORKED DEFAULT
Check the calculation with the default inputs
$1.00 million opening recurring revenue less $80,000 churn and $40,000 contraction plus $170,000 expansion gives $1.05 million ending cohort revenue and 105.00% NRR.
- Opening cohort$1.00m
- Bridge cohort changes-$0.08m - $0.04m + $0.17m
- Divide ending by opening$1.05m / $1.00m = 105.00%