Pricing

Free $0
Basic $5
Plus $9
Pro $19
Business $49

New Users / mo Sales Reasonable Assumption?

Free 120 60% 200
Basic 12 20
Standard 9 15
Pro 4 7
Biz 4 6
ble Assumption?
 2007
Income Mar Apr May Jun Jul Aug
Free
Users 120 240 360 480 600 720

Basic
Users 12 24 36 48 60 72

Standard
Users 9 18 27 36 45 54

Pro
Users 4 8 13 17 21 25

Biz
Users 4 7 11 14 18 22

Total Income $397 $794 $1,192 $1,589 $1,986 $2,383

Expenses
Hosting $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Staff $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Accounting $500 $500 $500 $500 $500 $500

Total Expenses $9,500 $9,500 $9,500 $9,500 $9,500 $9,500

Profit -$9,103 -$8,706 -$8,308 -$7,911 -$7,514 -$7,117

Sep Oct Nov Dec

840 960 1,080 1,200

84 96 108 120

63 72 81 90

29 34 38 42

25 29 32 36

$2,780 $3,178 $3,575 $3,972

$1,000 $1,000 $1,000 $1,000

$8,000 $8,000 $8,000 $8,000
$500 $500 $500 $500

$9,500 $9,500 $9,500 $9,500

-$6,720 -$6,322 -$5,925 -$5,528