rrufff,
SSTY will take 7.5% of the gross as a license fee, plus $75K per month falt fee, plus $600K (in twelve equal payments for the first 12 months). Globe Staff will probably do the same for the EU. Been doing research on the gross income issue and it appears that the $10B annual gross rumor has some basis in fact. My earlier numbers were far too low. the 315comm DAILY number of applications is 2 billion @.0025 per application. There will only be 50M free shares in the ONTV float for the 1 year restriction period. Here is the latest spreadsheet estimate. Very impressive numbers:
TPID S-DNA Applications
Monthly (in 1000's) Annual (in 1000's)
Argentina 2,400,000 28,800,000
Austrailia 2,400,000 28,800,000
Brazil 2,400,000 28,800,000
Canada 12,000,000 144,000,000
Chile 2,400,000 28,800,000
China 60,000,000 720,000,000
India 36,000,000 432,000,000
Indonesia 12,000,000 144,000,000
Japan 48,000,000 576,000,000
Mexico 12,000,000 144,000,000
Phillipine IS 1,800,000 21,600,000
ROSA 1,200,000 14,400,000
Russia 1,000,000 12,000,000
SE Asia 2,400,000 28,800,000
Taiwan 24,000,000 288,000,000
USA 48,000,000 576,000,000
TOTAL 268,000,000 3,216,000,000
Fee per appl 0.0025 $8,040,000,000.00
License Fee 7.50% $603,000,000.00
GlobeStaff S-DNA Applications
Monthly (in 1000's) Annual (in 1000's)
Britain 6,000,000 72,000,000
France 6,000,000 72,000,000
Germany 12,000,000 144,000,000
Netherlands 3,000,000 36,000,000
Norway 3,000,000 36,000,000
Sweden 3,000,000 36,000,000
Spain 3,000,000 36,000,000
Easteurope 3,000,000 36,000,000
Italy 6,000,000 72,000,000
Africa 6,000,000 72,000,000
MiddleEast 6,000,000 72,000,000
TOTAL 57,000,000 684,000,000
Fee per appl 0.0025 $1,710,000,000.00
License Fee 7.50% $128,250,000.00
` Total Annual Revenue
ONTV Revenue (gross) $9,750,000,000.00
SSTY Revenue (gross) $733,050,000.00
Shares PPS
O/S ONTV 250000000 $39.00
O/S SSTY 3939517068 $0.1861
|
