10 years buget for PublicnEUro

	A	B	C	D	E	F	G	H	I
1
2		Pricing made from 2025 costs with an average expected inflation at 2% and 1000GB (ie 1TB) of data storage
3		File --> make a copy --> update cells D6 (data size) and F7 (inflation) for different projections
4
5		admin cost (DKK)	storage cost (DKK)	quantity (GB)	total cost	inflation rate	expected admin cost	expected storage cost	total cost
6	set-up - year 1	4000	0.1	1000	5200
7	year 2	765		1000		0.02	780.3	0.102	2004.3
8	year 3			1000		0.02	795.906	0.10404	2044.386
9	year 4			1000		0.02	811.82412	0.1061208	2085.27372
10	year 5			1000		0.02	828.0606024	0.108243216	2126.979194
11	year 6			1000		0.02	844.6218144	0.1104080803	2169.518778
12	year 7			1000		0.02	861.5142507	0.1126162419	2212.909154
13	year 8			1000		0.02	878.7445358	0.1148685668	2257.167337
14	year 9			1000		0.02	896.3194265	0.1171659381	2302.310684
15	year 10			1000		0.02	914.245815	0.1195092569	2348.356897
16									19551.20176
17	Off payment coverage	1000	DKK
18	Expected total cost	25751.20176	DKK
19		3445.000922	EUR	(uses current exchange rates fetching from Google finance)
20		3932.096517	USD
21
22	add 2000 DKK for private hosting
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100