Inputs
Assumptions: gross spend is VAT-inclusive; refunds reduce the fee-bearing base; subscriptions are modeled at a flat 15% service fee; standard digital goods use 15% runway first and 30% above the cap when enrolled.
| Gross customer spend | - |
|---|---|
| Revenue ex. VAT | - |
| Fee-bearing revenue | - |
| Lower-tier revenue at 15% | - |
| Upper-tier revenue at 30% | - |
| Lower-tier fee | - |
| Upper-tier fee | - |
| Operating cost | - |
| UA spend | - |