And if the syndication model REALLY proves itself:
Streaming Cost Factors
Syndication Network Size 60,000,000
Percent that Stream Video 65.00%
Percent Watching iNEXTV 25.00%
Percent Streaming Daily 25.00%
Average Daily Streams 2.86
Total Daily Streams 6,964,286
Broadband Percent 65%
Narrowband Percent 35%
Avg Stream Duration (mins) 3.00
Bandwidth Cost/GB $8.00
Bandwidth Cost/MB $0.008
Broadband Cost
Avg Broadcast Time/Day (sec) 814,821,429
Encode Rate (Kbps) 163,840
Load/Day (KB) 16,296,428,571
Load/Day (MB) 15,914,481
Load/Day (GB) 15,541.49
Distribution Cost/Day $127,316
Distribution Cost Monthly $3,872,524
Distribution Cost Quarterly $11,617,571
Distribution Cost Annually $46,470,285
Narrowband Cost
Avg Broadcast Time/Day (sec) 438,750,000
Encode Rate (Kbps) 40,960
Load/Day (KB) 2,193,750,000
Load/Day (MB) 2,142,334
Load/Day (GB) 2,092.12
Distribution Cost/Day $17,139
Distribution Cost Monthly $521,301
Distribution Cost Quarterly $1,563,904
Distribution Cost Annually $6,255,615
Total Bandwidth Cost
Total Distribution Cost/Day $144,455
Total Distribution Cost/Month $4,393,825
Total Distribution Cost/Quarter $13,181,475
Total Distribution Cost/Year $52,725,900
Streaming Revenue Factors
Broadband Rev/1000 Views $70.00
Narrowband Rev/1000 Views $35.00
Total Daily Broadband Rev $487,500
Total Daily Narrowband Rev $243,750
Total Daily Revenue $731,250
iNEXTV Revenue Percent 75%
iNEXTV Daily Revenue $548,438
iNEXTV Rev/Stream $0.079
iNEXTV Monthly Revenue $16,681,641
iNEXTV Quarterly Revenue $50,044,922
iNEXTV Annual Revenue $200,179,688
iNEXTV Net Revenue/Day $403,983
iNEXTV Net Monthly Revenue $12,287,816
iNEXTV Net Quarterly Revenue $36,863,447
iNEXTV Net Annual Revenue $147,453,788
Regards,
Trent |
