Bandwidth Regional Pricing

	B	C	D	E	F	G	H	I
1		Europe	North America	AUS/NZ	Asia/Pacific	South America	Africa	Total
2	CCV Distrobution	31.99%	35.63%	1.64%	17.12%	12.82%	0.80%	100.00%
3	$/Gbps	$71.50	$71.50	$1,227.00	$485.00	$394.50	$703.00	$207.70
4	Average Bitrate	6,000.00	6,000.00	3,500.00	4,500.00	3,500.00	3,000.00	5357.7
5	CCV Distrobution/$/Gbps	$22.87	$25.48	$20.12	$83.03	$50.57	$5.62	$207.70
6	CCV Distrobution/GB	612.85	682.58	18.33	245.98	143.27	7.66	1,710.66
7	CPM	$4.50	$5.50	$4.50	$0.50	$0.50	$0.50	$3.63
8
9					.
10	CCV	10,000
11	Average Sub Price	$5.00
12	Percent Total Viewers	25%
13	Percent Sub Count	25%
14	Ads/hour	1.50
15	Sub Revenue Share	90%
16	Ad Revenue Share	70%
17	Bandwidth Efficiency	80%
18	Viewer Monthly PB	16.31
19	Gbps Required	63.869
20	$/month (USD)	$13,266
21	$/CCV/month (USD)	$1.327
22	Subscriptions Count	10,000
23	Subscription Income	$5,000
24	Ad Income	$12,142
25	Profit / Loss	$3,876.522
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100