Revenue Model



Sunday, January 01, 2017 Wednesday, February 01, 2017 Wednesday, March 01, 2017 Saturday, April 01, 2017 Monday, May 01, 2017 Thursday, June 01, 2017 Saturday, July 01, 2017 Tuesday, August 01, 2017 Friday, September 01, 2017 Sunday, October 01, 2017 Wednesday, November 01, 2017 Friday, December 01, 2017 01/01/18
New Customers
















New Customers Per Month



4 0 0 0 103 508 0 0 0 0 0 0
New Customer ARPU



$150 $0 $0 $0 $20 $158 $0 $0 $0 $0 $0 $0
New Customer Revenue



$600 $0 $0 $0 $2,045 $80,369 $0 $0 $0 $0 $0 $0


















Expansion
















Number of Expansions Per Month



0 0 0 0 3 0 0 0 0 0 0 0
Expansion ARPU



$0 $0 $0 $0 $50 $0 $0 $0 $0 $0 $0 $0
Expansion Revenue



$0 $0 $0 $0 $150 $0 $0 $0 $0 $0 $0 $0


















Reactivation
















Number of Reactivations Per Month



0 0 0 0 0 0 0 0 0 0 0 0
Expansion ARPU



$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Expansion Revenue



$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0


















Churn
















Churned Customers per Month



0 0 0 0 0 14,986 0 0 0 0 0 0
Churn %




0.0% 0.0% 0.0% 0.0% 14409.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Churn ARPU



$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Churned Revenue



$0 $0 $0 $0 $0 $604 $0 $0 $0 $0 $0 $0


















Contraction
















Downgrades



0 0 0 0 0 1 0 0 0 0 0 0
Contraction %




0.0% 0.0% 0.0% 0.0% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
ARPU



0 0 0 0 0 50 0 0 0 0 0 0
Contracted Revenue



$0 $0 $0 $0 $0 $50 $0 $0 $0 $0 $0 $0


















Total Customers



4 4 4 4 104 0 0 0 0 0 0 0
Net MRR Churn



0 0 0 0 150 654 0 0 0 0 0 0
Net MRR Churn %




0.0% 0.0% 0.0% #VALUE! #VALUE! 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%


















Net New Monthly Revenue



$600 $0 $0 $0 $2,195 $79,715 $0 $0 $0 $0 $0 $0

UI Guide
Tips on sscalc0.online spreadsheets
close guide ยป
close 1
Click Login to search the spreadserve.com database for spreadsheets and formulae
Previous Next