Renewals Rates Support Sheet, r1.1
Renewals Rates Support Sheet, r1.1
Renewals Rates Support Sheet, r1.1
3.0 Unite Revision 1.1 Original Contract Date Seats A Price A Price A, subtotal Annual increase cap Renewal Date Seats A Price A Seats B Price B
(252,300)
Price A, subtotal Price B, subtotal Total price, 1 year Total price, 3 year Three year discount, % Three year discount, $ Bookings (TCV) ARR ARR from A ARR from B
120,000 120,000
Renewals Rates Count-based, customers Count-based, seats, gross Count-based, seats, net ARR-based, gross ARR-based, net Bookings-based, gross Bookings-based, net Leaky Bucket Analysis Starting ARR New ARR Churn ARR Ending ARR
98,000 48,000 146,000 438,000 15% 65,700 372,300 124,100 83,300 40,800
Notes: Gross = including expansion Net = excluding expansion Bookings = TCV because we are assuming a prepaid deal
SaaS Renewals Rate Analysis Copyright 2005-2013 Dave Kellogg and licensed under a Creative Commons Attribution-Noncommercial-Share Alike 3.0 Unite Here are the key metrics I would track Leaky Bucket Anaysis Starting ARR New ARR Churn ARR Ending ARR Renewals Rates Customers, count-based Seats, count-based, gross ARR-based, gross ARR-based, net Bookings-based, gross
SaaS Renewals Rate Analysis Copyright 2005-2013 Dave Kellogg and licensed under a Creative Commons Attribution-Noncommercial-Share Alike 3.0 Unite
Here is a supplement that shows the nuance of annual price upflifts. Arguably, if the contract imposes an increased price ease as opposed to a cap, renewals rates should be calculated off what' Since the differences are relatively small and since most contracts impose a cap as opposed to an actual increase, few people Annual increase cap Multi-year discount Initial price 3% 15% 1,200 Year 1 1,200 1,200 1,020 1,020 Year 2 1,200 1,236 1,020 1,051 Year 3 1,200 1,273 1,020 1,082 Total 3,600 3,709 3,060 3,153
Flat price Increased price at annual cap Three-year price with discount off flat Three-year price with discount off increased
d be calculated off what's contractually owed. tual increase, few people calculate it this way.
Copyright 2005-2013 Dave Kellogg and licensed under a Creative Commons Attribution-Noncommercial-Share Alike 3.0 Unite Revision 1.1 Renewal Rate Discount Rate 85% 3% Year 1 100 535 474 641 544 Year 2 85 Year 3 72 Year 4 61 Year 5 52 Year 6 44 Year 7 38
Value Sum (10 years) NPV (10 years) Sum (20 years) NPV (20 years)
Value could be either a stream of revenue starting with 100 units or a count of customers decaying with the renewal rate
Conclusions/Observations NPV in 10 year 85% renewal scenario is 474 Median lifetime is 6 years NPV in 10 years 90% renewal sceneario is 570 Median lifetime is 8 years
Year 8 32
Year 9 27
Year 10 23
Year 11 20
Year 12 17
Year 13 14
Year 14 12
Year 15 10
Year 16 9
Year 17 7
Year 18 6
Year 19 5
Year 20 5