Based on the recent annual report's statements regarding low revenue for the first half of this year, I've revised my estimate for the upcoming quarter down to $172,000 gross streaming revenue.
* * *
Streaming Cost Factors
Syndication Network Size 20,000,000
Percent that Stream Video 35.00%
Percent Watching iNEXTV 15.00%
Percent Streaming Daily 4.00%
Average Daily Streams 1.00
Total Daily Streams 42,000
Broadband Percent 35%
Narrowband Percent 65%
Avg Stream Duration (mins) 3.00
Bandwidth Cost/GB $10.00
Bandwidth Cost/MB $0.010
Broadband Cost
Avg Broadcast Time/Day (sec) 2,646,000
Encode Rate (Kbps) 163,840
Load/Day (KB) 52,920,000
Load/Day (MB) 51,680
Load/Day (GB) 50.47
Distribution Cost/Day $517
Distribution Cost Monthly $15,719
Distribution Cost Quarterly $47,158
Distribution Cost Annually $188,631
Narrowband Cost
Avg Broadcast Time/Day (sec) 4,914,000
Encode Rate (Kbps) 40,960
Load/Day (KB) 24,570,000
Load/Day (MB) 23,994
Load/Day (GB) 23.43
Distribution Cost/Day $240
Distribution Cost Monthly $7,298
Distribution Cost Quarterly $21,895
Distribution Cost Annually $87,579
Total Bandwidth Cost
Total Distribution Cost/Day $757
Total Distribution Cost/Month $23,017
Total Distribution Cost/Quarter $69,052
Total Distribution Cost/Year $276,209
Streaming Revenue Factors
Broadband Rev/1000 Views $40.00
Narrowband Rev/1000 Views $20.00
Total Daily Broadband Rev $1,680
Total Daily Narrowband Rev $840
Total Daily Revenue $2,520
iNEXTV Revenue Percent 75%
iNEXTV Daily Revenue $1,890
iNEXTV Rev/Stream $0.045
iNEXTV Monthly Revenue $57,488
iNEXTV Quarterly Revenue $172,463
iNEXTV Annual Revenue $689,850
iNEXTV Net Revenue/Day $1,133
iNEXTV Net Monthly Revenue $34,470
iNEXTV Net Quarterly Revenue $103,410
iNEXTV Net Annual Revenue $413,641
Regards,
Trent |
