Hi all here is the cohort based SaaS financial model for 3 pricing tiers and annually with monthly contracts.

https://www.eloquens.com/tool/YmYguBGR/startups/software-as-a-service-saas/saas-financial-model-made-simple-3-pricing-tiers-actuals-tracker-opt-in-0-discount