And if things doubled a few years out:
Streaming Cost Factors
Syndication Network Size 40,000,000
Percent that Stream Video 50.00%
Percent Watching iNEXTV 25.00%
Percent Streaming Daily 16.00%
Average Daily Streams 1.43
Total Daily Streams 1,142,857
Broadband Percent 50%
Narrowband Percent 50%
Avg Stream Duration (mins) 3.00
Bandwidth Cost/GB $10.00
Bandwidth Cost/MB $0.010
Broadband Cost
Avg Broadcast Time/Day (sec) 102,857,143
Encode Rate (Kbps) 163,840
Load/Day (KB) 2,057,142,857
Load/Day (MB) 2,008,929
Load/Day (GB) 1,961.84
Distribution Cost/Day $20,089
Distribution Cost Monthly $611,049
Distribution Cost Quarterly $1,833,147
Distribution Cost Annually $7,332,589
Narrowband Cost
Avg Broadcast Time/Day (sec) 102,857,143
Encode Rate (Kbps) 40,960
Load/Day (KB) 514,285,714
Load/Day (MB) 502,232
Load/Day (GB) 490.46
Distribution Cost/Day $5,022
Distribution Cost Monthly $152,762
Distribution Cost Quarterly $458,287
Distribution Cost Annually $1,833,147
Total Bandwidth Cost
Total Distribution Cost/Day $25,112
Total Distribution Cost/Month $763,811
Total Distribution Cost/Quarter $2,291,434
Total Distribution Cost/Year $9,165,737
Streaming Revenue Factors
Broadband Rev/1000 Views $60.00
Narrowband Rev/1000 Views $30.00
Total Daily Broadband Rev $68,571
Total Daily Narrowband Rev $34,286
Total Daily Revenue $102,857
iNEXTV Revenue Percent 75%
iNEXTV Daily Revenue $77,143
iNEXTV Rev/Stream $0.068
iNEXTV Monthly Revenue $2,346,429
iNEXTV Quarterly Revenue $7,039,286
iNEXTV Annual Revenue $28,157,143
iNEXTV Net Revenue/Day $52,031
iNEXTV Net Monthly Revenue $1,582,617
iNEXTV Net Quarterly Revenue $4,747,852
iNEXTV Net Annual Revenue $18,991,406
Regards,
Trent |
