You have conveniently left out the cost differential for the printed edition, and you are conveniently pricing the trust/risk/hassle that comes with it at 0. And even in this case I doubt the USD 5 pw is the market price, you are basically assuming there is a kid, who values extra pocket money.
So all in all, USD 2500 seems unrealistic.