Year 1 2 3

User Growth Rate 145% 135%

Total Users Acquired 10,000 24,500 57,575
User Churn Rate 8% 8% 8%
Total Users Churned 800 1,960 4,606
Net Users 9,200 22,540 52,969

Year 0 1 2
Net Users per User Cost 9,200 22,540
Personal Information
(in MB) 0.000075 1 2
Platform and Account
Features (in MB) 0.3907 3594 8805
Audio Files (in MB) 1,001 9,209,200 22,562,540
Total Storage (in TB) 0.0010014 9.2 22.6

Total Storage (in TB) 0.0010014 9.2 22.6

AWS
Total Yearly Cost (in USD) - 14,650.0 33,296.8
Total Yearly Cost (in PHP) - 732,498 1,664,838
Hardware per Unit Cost
Total Yearly Cost (in USD) 259 298.3 730.7
Total Yearly Cost (in PHP) 12,950 14,913 36,537
 4 5 6 7 8
123% 111% 99% 87% 75%
128,392 270,908 539,106 1,008,129 1,764,225
8% 8% 8% 8% 8%
10,271 21,673 43,128 80,650 141,138
118,121 249,235 495,978 927,478 1,623,087

3 4 5 6 7
52,969 118,121 249,235 495,978 927,478

4 9 19 37 70

20693 46144 97365 193756 362324

53,021,969 118,238,991 249,484,271 496,473,699 928,405,817
53.0 118.3 249.6 496.7 928.8

53.0 118.3 249.6 496.7 928.8

74,387.9 162,652.6 340,128.1 674,128.3 1,258,189.2

3,719,394 8,132,628 17,006,406 33,706,416 62,909,460

1,717.3 3,829.5 8,080.2 16,079.6 30,068.9

85,863 191,474 404,010 803,981 1,503,444
 9 10
63% 51%
2,875,687 4,342,287
8% 8%
230,055 347,383
2,645,632 3,994,904

8 9 10
1,623,087 2,645,632 3,994,904

122 198 300

634066 1033528 1560627

1,624,710,179 2,648,277,592 3,998,899,164
1,625.3 2,649.3 4,000.5

1,625.3 2,649.3 4,000.5

2,199,634.3 3,583,754.6 5,410,144.7

109,981,716 179,187,732 270,507,234

52,620.5 85,771.5 129,514.9

2,631,026 4,288,573 6,475,745