finmods.com = Finmods Saas Financial Model Legal Disclaimer: This financial model isnot financial advice. Starting a business is risky and there is no guarantee for success. You use this model on Your own risk. All data entered in advance are only non-binding examples to demonstrate the function of this financial model. The information inthis file, on our website finmods.com, in our video tutorials or in other published media is for educational purposes only and should not be considered a business valuation or projection. It cannot substitute professional advice. Under no circumstances will we be liable to you for any loss or damage that you may incur in connection with the use of our information and files. Any use of our information and files at your own risk. Copyright © 2021 Peter Graf -FinMods.com Features/Versions | Mega | Giga | lone screen Assumotions ooze [iiIVaNI NaN 5s a Le gt ratem nert Oar Purine Femi Sem fee 9 THe eae] SaaS Financial Model by Pater Gro c ric PI A 0 tel sclamer “Tana rose ara ace, Sings aay are Solr bidngeaares to enorstatthe rtan ch ane motel The pubinesne seston pops oy and osetia ns | "akatonrpulecte comet astute pts ee Une no censor Surrdamsten are, ey 2 of eft so esa yar own ak apr © 1 re You starting eBusiness? Moje ouelble tice ter rods nd ous a bt anadby he anda ty, "pts anda Ths ancl ode anos ipl ait ese tos youl Penge s sata couen tomas feat, crsers mw snate Iranlngerperenes Wher yu ere swam ou mde sete moc Yul 2 Verio competion Megas Gen Ti ne rs eae ve ve Magn andi Gant Ste a ‘ern mich uns Cath Row Sater nl lace tear Mags be ‘Bevane sensu nto Cah Fon aban 3 ny is? [at bw adh se pots teins yuo gta Reon ‘eh nah eur nh aces pote whch acuta ey “Tb -Assumpions” ‘helo ase cantare tao eafed sess Martg avr, geae md fate. The tei ate howe + sear whe met partes apa © Organ Tatteln Thesaarlevtstojeswetsten erin ath tr mt 7 Gromhaforgaietaicinss/mo__Thegowhetoaiaeto yw west fon orth ort ie 28 2 Max new ra ee me “Tiss acaptodetne he msm pase ew ego er pe moth Ths hes Youtotep yun ease, 1900 enn yu ete Det aren the ‘intr yu se ot are,youeaeners very highautosee sl pene 10 ade Youean erste erp tourna onthe pp stron ene eneabok et 1 Pre deat mo cers Pop eck hens hw mich yeuspeermothon PPC as, $ noc The seep cont purer onyourse |, $0 19 crease ofbadgetn me "Wedel te ron fara Former oman Le, 14 Convio ht reer ‘The pecerapect peo tht lkonyr and bacon Hee tt p18, 20% 25 Mux PFC dee mo ‘exp tocene he mx peste bet rer 100000. etre er, ‘ole inany ase Whi oer thn thexnum peste PC et 22 tus aso yu fete sa wha ey geYear 29 faba tee22 hr2)tay25 ont M2929 Sep} On} Nev2d_OeeTD—-YoUED. Ioaat Fab24 Moth fyr24 Mey sean) LMM MMS MET) Sy SES Komedi eet bees ease eee sono boome] eee ese we Coe no Pediat oeeeees teeees tceeees veteat eee Waasss Ceeeees Weteet Verses eesrOeeeeie moo 1 1 1 1 4 a soe EE e974 9 ET AEE EE Es EEE TES soot Hoeven retes Sarto: 00 ont ont ont ont ont oat oat oto wmem om am am om 0 casa, ssa isa isa asa isa samosas sam saan sam sam 2user assy 24567 2n667 26 tenon 2809 we come omar 2010 2400 240 2am 2002200 80026002400 2400 24002400 aco 2800 2400 2800 28 oe cearome tems Poart_fomuen Oot ee 7 Tm os Mee Me ae te eee no iat Sine ta Mme ne tateng ile ee imo Sao ie iss isn tame dams toms tame assess awa ass Sonn amo__2ae iame__2ane__bape__bano_bano_baoo_tamo_tan0_ao fam Zace Ta a5s0 aus ‘a7 anns 00509050361 250377 03941398) ormnewebrte «sao naso= tuna natsane geass amet taee ao Wie retin onan fairer tetas i manent —— ae —T58 —T500 —T780 Tas EE Eee — aI — aly — ont — sant — ant — eat — ans — a3 ban ste [CB soe smerny rasa rant 95755 naw soars une asandsaes0snseassLese sae MERIAL a a oetome nent Oar Pate Famie ca Grim Uw 9 THe Monthy AetiveUsers ser Acquistion Eee) ore Francie ear egistion Cost oS RE Boe eaefore owt bm mivat Fomine fw Yen 9 Tne Ss Income no oR Bw wow on onsoa aman r4oioeo 4zia712 7402309 soe mies “roms es 220519 Same Scene no Sse “Se “has Samoa Gon tes 7m aor Stas Sano oe Fertmarne ane 23S HSH B18 toe Newoon 300M 23S she NBID Ineres Sou "sas Sansa "2s Tere uae amen nent sant asias am Netheone | SiRSH6 Aske TERETE] seas gear san ee A AN TH so a Satome nent bor Putin Frm ca Grim rw 9 Te cash Flow Soxaunsanes pene cate Net an PRE 552506 SwOSTF Bees sxe Ta ss sarsa10 roman sesso 94040 Soo aa a asain sasseeo [9a058]fore owt bm anvat Forint fw Yen 9 Tne Ss Balance ayn ries Y5/M36 va) S/N sets Fe Ae eats wae roan Saas ase cutie sus gs mam nau maz Levetemoee eT Tosa utes fan oman sae ws ners cour Sieclewsngs __stnaae_nannane_agnusay soslesti_ stint Taal ibang —barraaeauesa? ioscan! —ine3 30 Totnubines A cauty oeaan 236nN8 Sosssey soasoan sgaezass —— —_ SR eae eso mectome nent bor Patina Famicom Grim rw 9 THe eae Come Loan senate Period Date__—Payment_—nterest_—Pinpal Balance ° ‘10128 “ 900000 a ouoezs | 7s? es? so aoa ‘ 10323 7s? sat 2718s 5 10623 7s? 328 ona ‘ oui23 ms? 308 6738320 7 oiz3 7s? ar es93972 a ouos2s 7s? ase ss509 3 ouo2s = 7s7 a6 eot608 © ounzs ms? aae 1559600 n ouz3___7msy 31929 618 2 ouoi2]—7as7] 317.09 sa9.24 6 ouos28 7s? sone eaais0 v ouos28 7s? 30552 ea3eas rr out mas? as e115 2 ouos20 75725000 casner a ouo2 = 7s? 28679 eqaseos 2 ounnze 7s? eae aan. a out mas? ae sasa1s9 3 ouoz25 7s ars sas7575 2s oum2s 7s? 2as22 ‘060.30 ouos2s mas? 2ena7 70823 » o1os2s 7s? 2798 5661570 0 ouoras sy se seus72 a 11025 7s 25830 sasi722 ™ ounias 7s? 26505 sati1s0 s ouias ms? 7839 5350833 © ouos2e 7s? 25050 5025.08, i EE eT A IN ON AN sl oo eecome a SS ie ane now er LIM 0 oe Dm ea ated Lane ake ana ee Scie te Ne none =Sere test Om Patras Femi fa ere 9 Tm Cash Flow danas feb2S—Mar2S Agra ay2 dM Sends OLS Medea het income ne Ce cecencascts Deprecatn 1a aaa) amet | cenak te “on. Tae “SS. oie Soe a oe Cena? tape waa Pe Cahora | taste sss Pa Operating Cs ow iso 8507 ise ao alos as Ie SS Fea aes mos cee smg00 Fes Chow 1s Pewee ties betermer eras aaa het Boron seao00 Het hon Rraneng ise) aaa rr D neta Fw ins as aan ss oe eee oe Netow vont Oar Poti Fri ca Grim vw 9 Te eae | Come Balance Fe TT sss can nme am toms ragsse shin gmk esas arses pecs cee tse 3868 som aay aaa sn09 ssn Sarr ag Tal curnt ets aes aus ao Tames Teaser aise aoe gate —sast_—snaas soar hccamsstad Daprecition 13s 39 229 a8 ery 149 18 38 103, 340, ; het fares juste ase Tass) tiles jos dasa aera ——ao5e a0. 7 Total asets sngst gst sare miss mies eye aneartsereo sages eur » tens ole worm aa sus sm aso nas as CeteresReense ee ee sansa ase ta sor oars Tt curt bis a saat at Tiss as see 557 3659 inser lergtemoete eu ou mat aa ance cesses cu oases Tota biis names amo aes tM OS mma cowry owner ees yoseo mommo-= pm == ToD «Tome TomDD oom «ammo meco mame ftoresrs in “ous ae ananassae zones se agains 2586 Tt eauny so Gs wa taka gt upon? aaa) —sonesi Svein soos _—_sunoun —_ezas06 ttle uy a ee a oS EL I NN A A ICN IIT enn oy afore owt bm vivat Fomine fw ven 9 Tne chart Data Eeneene on es wars Tar — mam 828s ato see eng atatzta, Sango eas 930 pr ese aan maa er egttn venenatis / thy Aes (rte a= AU ren 8 / ur acm se aye toa pe Se eae ts ee