Four Year Five Users 14000 38000 86000 182000 374000 Licensing CommuniYes 2 4 10 15 18 Sponsorship CommuniYes 3 6 5 5 7 CommuniYes Total 5 10 15 20 25 Revenue: Unit Data: User $ 15 $ 570,000 $ 1,290,000 $ 2,730,000 $ 5,610,000 Licensing: Community $ 80,000 $ 160,000 $ 320,000 $ 800,000 $ 1,200,000 $ 1,440,000 Sponsorship: Community $ 40,000 $ 120,000 $ 240,000 $ 200,000 $ 200,000 $ 2,000,000 AdverYsing: Community $ 10,000 $ 100,000 $ 150,000 $ 200,000 $ 250,000 TOTAL $ 280,000 $ 660,000 $ 1,150,000 $ 1,600,000 $ 3,690,000 Expenses* Payroll $ 200,000 $ 264,000 $ 460,000 $ 480,000 $ 738,000 AdverYsing $ 5,000 $ 10,000 $ 20,000 $ 40,000 $ 80,000 OperaYons & Admin $ 53,000 $ 217,800 $ 379,500 $ 528,000 $ 738,000 Taxes 28% $ 78,400 $ 184,800 $ 322,000 $ 448,000 $ 1,033,200 TOTAL $ 336,400 $ 676,600 $ 1,181,500 $ 1,496,000 $ 2,589,200 Net Income $ (56,400) $ (16,600) $ (31,500) $ 104,000 $ 1,100,800 *Ops and Payroll Expenses are calculated as a percentage of revenue, decreasing as the user populaYon scales