Illustration at Scale
The following revenue projections illustrate a standard 100-seat meeting room package with file sharing repository and Video Postcards. AWS/User is assumed at $7.50 for illustration; actual AWS costs vary based on platform usage.
Scalability Revenue Calculator
Model paid Host economics from 500 to 1,000,000 accounts using the
CFO brief tier schedule.
Tiers: 500 / 1,000 / 3,000 / 5,000 / 10,000 / 25,000 / 50,000 / 75,000 / 100,000
Inputs
Tip: enter any number up to 1,000,000. Slider snaps to 1,000s; the calculator accepts exact values.
Use our suggested price or set a custom amount.
Editing this will automatically switch the preset to “Custom”.
The brief uses $7.50 as an illustrative assumption.
Results
Royalty/User
-
Net/User
-
Net Margin
-
Monthly Gross Revenue
-
Monthly Total Costs (AWS + Royalty)
-
Monthly Licensee Net Revenue
-
Annual Licensee Net Revenue
-
Net revenue at scale (monthly)
Tier points are from the CFO brief; the highlighted dot reflects the total number of Host accounts on your brand.
Formula: Net/User = Price per Host − Royalty/User − AWS/User; Net Margin = Net/User ÷ Price per Host.
