Pricing

	A	B	C	D	E	F	G	H
1
2	Net income per user	€2.00	€2.50	€3.00	€3.50	€4.00	€4.50	€5.00
3	Net salary per founder	Monthly paying users required
4	€1,000	1000	800	667	571	500	444	400
5	€2,000	2000	1600	1333	1143	1000	889	800
6	€3,000	3000	2400	2000	1714	1500	1333	1200
7	€4,000	4000	3200	2667	2286	2000	1778	1600
8	€5,000	5000	4000	3333	2857	2500	2222	2000
9	€6,000	6000	4800	4000	3429	3000	2667	2400
10	€7,000	7000	5600	4667	4000	3500	3111	2800
11	€8,000	8000	6400	5333	4571	4000	3556	3200
12	€9,000	9000	7200	6000	5143	4500	4000	3600
13	€10,000	10000	8000	6667	5714	5000	4444	4000
14
15		Fixed price calculation
16	Net income per user	€2.00	€2.50	€3.00	€3.50	€4.00	€4.50	€5.00
17	Plus income taxes (40%)	€1.33	€1.67	€2.00	€2.33	€2.67	€3.00	€3.33
18	Plus Costs (€2.5 per user)	€2.50	€2.50	€2.50	€2.50	€2.50	€2.50	€2.50
19	Costs before Stripe & VAT	€5.83	€6.67	€7.50	€8.33	€9.17	€10.00	€10.83
20	VAT (EU-only)	€1.23	€1.40	€1.58	€1.75	€1.93	€2.10	€2.28
21	Stripe EU	€0.38	€0.40	€0.42	€0.44	€0.46	€0.48	€0.50
22	Stripe Non-EU	€0.45	€0.48	€0.51	€0.53	€0.56	€0.59	€0.62
23	Fixed Part Price Price EU	€7.44	€8.47	€9.50	€10.52	€11.55	€12.58	€13.61
24	Fixed Part price Non-EU	€6.28	€7.14	€8.01	€8.87	€9.73	€10.59	€11.45
25
26	Cost per GB of storage European users
27	Base cost per GB	€0.0500
28	VAT (21%)	€0.0105
29	Stripe Variable Cost Rate for EU card per GB	1.90%
30	Stripe EU cost per GB	€0.0011
31	Cost per GB (EU)	€0.06165
32
33	Cost per GB of storage non-European users
34	Base cost per GB	€0.0500
35	VAT (Non-EU 0%)	€0.0000
36	Stripe Variable Cost Rate for Non-EU card per GB	3.40%
37	Stripe Non-EU cost per GB	€0.0017
38	Cost per GB (Non-EU)	€0.05170
39
40	Price comparison against Dropbox 3TB
41	Non EU		EU
42	€16.85	Dropbox	€16.85
43	€7.14	Fixed ac;pic	€9.00
44	€9.71	Remaining	€7.85
45	€0.0517	price per gb	€0.06165
46	187.75	GBs	127.33
47	189.75	+2 GB free	129.33
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