Here's what I think it would look like IRL as it wouldn't just...

Here's what I think it would look like IRL as it wouldn't just be "hey, here's 1M instant users!" ... they have 50 mil active users and are targeting a measly/conservative 2% in the first 12 months. Factoring in growth (and let's just say it's static across each month), I would say the following income will be generated for MYQ:

	Month	Active Users	Monthly Fee	Total Fees for Month
1	1	83,333	50,000 x $5.49 = $274,500 33,333 x $4.69 = $156,331	USD $430,831
2	2	166,666	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 66,666 x $4.10 = $279,330	USD $788,330
3	3	250,000	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 50,000 x $3.49 = $174,500	USD $855,500
4	4	333,333	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 133,333 x $3.49 = $465,332	USD $1,146,432
5	5	416,666	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 216,666 x $3.49 = $756,164	USD $1,437,164
6	6	500,000	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000	USD $1,728,000
7	7	583,333	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000 83,333 x $2.89 = $240,832	USD $1,968,832
8	8	666,666	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000 166,666 x $2.89 = $481,665	USD $2,209,665
9	9	750,000	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000 250,000 x $2.89 = $722,500	USD $2,450,500
10	10	833,333	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000 333,333 x $2.89 = $963,332	USD $2,691,332
11	11	916,666	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000 416,666 x $2.89 = $1,204,165	USD $2,932,165
12	12	1,000,000	50,000 x $5.49 = $274,500 50,000 x $4.69 = $234,500 100,000 x $4.19 = $419,000 300,000 x $3.49 = $1,047,000 500,000 x $2.89 = $1,445,000	USD $3,173,000