EUP in Local Currency Govt Tax @

15%

Operator Topline Content Aggregator

Share(varies from 40-65)

Content Agg.

Topline

Platform

Maintenance Fee

@10% EUP

Content Revenue Topline

2 0.30 1.70 65% 1.11 0.20 0.91

5 0.75 4.25 65% 2.76 0.50 2.26

15 2.25 12.75 65% 8.29 1.50 6.79

Content Type Weightage

News 0.15

Videos 0.30

Stats 0.10

Stremming 0.35

Wallpapers 0.10

Total 1.00

Content Revenue

Topline 100000.00

Just for

understandin

g

Revenue Calculation

Content Type Downloads/Vie

ws

%Contribution to

Downloads/View

s

Revenue Distribution for

genre

CP Renue Share CP Revenue

News (1 CP) − 15000 20% 3000.00

Videos 100 30000

CP 1 25 0.25 7500 30% 2250.00

CP 2 40 0.4 12000 45% 5400.00

CP 3 35 0.35 10500 35% 3675.00

Stats (1 CP) − 10000 30% 3000.00

Mobile Tv (1 CP) − 35000 30% 10500.00

Wallpapers 100 10000

CP 1 25 0.25 2500 15% 375.00

CP 2 40 0.4 4000 25% 1000.00

CP 3 35 0.35 3500 35% 1225.00

Revenue Distribution Calculation