Part II: Revisions to iNextv's Streaming Video Revenue Model:
Due to an omission & a typo in (Excel) the first estimates requires revisions. 1)Omitted revenue split w/branding partners (75%inextv & 25% partners.) 2) Typed 2M instead of 20M for potential viewers.
The corrective changes have been implemented, and are reflected in the new results shown below. The revised basic assumptions of the model are as follows:
1) Total potential viewers = 20,000,000
2) 40% of total viewers likely to watch streaming video
3) Of those, 33 1/3% are likely to watch inextv's streaming video
4) Each viewer is likely to watch 3 video segments/day
5) Each viewer watches 5 days/week instead of 7 days/week
6) Each streaming video segment is 3 minutes in length
7) 90% of streams are Narrow Band, 10% are Broad Band
8) Rates are based on per thousand (000) streams
9) Rates: $35/(000) NB, and $65/(000)BB - WAG
10) Revenue Split: 75% iNEXTV (25% Branding Partners)
Hence the revised daily revenues would be = $189,000 NB & $39,000 BB
The daily total revenues = $228,000
The weekly revenues = $945,000 NB & $195,000 BB
The total weekly revs = $1,140,000
The Monthly revenues = $4,095,000 NB & $845,000 BB
The total monthly revs = $4,940,000
The Quarterly revenues = $12,285,000 NB & $2,535,000 BB
The total Quarterly revs = $14,820,000
The Annual Revenues = $49,140,000 NB & $10,140,000 BB
The total annual revs = $59,280,000
DrD
Comments are welcome |
