|
| Simulation For 1000 Estimated Visitors |
| Month |
Actual |
Free |
Rated |
RolledOver |
Price |
| 1 |
891 |
260 |
596 |
35 |
0.596 |
| 2 |
1105 |
400 |
705 |
0 |
0.705 |
| 3 |
975 |
314 |
653 |
8 |
0.653 |
| 4 |
951 |
306 |
629 |
16 |
0.629 |
| 5 |
1247 |
428 |
819 |
0 |
0.819 |
| 6 |
1195 |
395 |
800 |
0 |
0.8 |
| 7 |
1225 |
405 |
820 |
0 |
0.82 |
| 8 |
1016 |
336 |
680 |
0 |
0.68 |
| 9 |
784 |
188 |
525 |
71 |
0.525 |
| 10 |
768 |
249 |
443 |
76 |
0.443 |
| 11 |
785 |
266 |
449 |
70 |
0.449 |
| 12 |
1057 |
419 |
638 |
0 |
0.638 |
| Price of Service ($) |
| Annum |
Month |
Max Anum |
Max Month |
| 7.76 |
.65 |
8.04 |
.67 |
| Price per Kilo hit ($)0.67 |
|
|
| Simulation For 10000 Estimated Visitors |
| Month |
Actual |
Free |
Rated |
RolledOver |
Price |
| 1 |
10907 |
3600 |
7307 |
0 |
3.6535 |
| 2 |
8503 |
2312 |
5697 |
494 |
2.8485 |
| 3 |
9279 |
3320 |
5722 |
237 |
2.861 |
| 4 |
11553 |
4050 |
7503 |
0 |
3.7515 |
| 5 |
8360 |
2218 |
5601 |
541 |
2.8005 |
| 6 |
7644 |
2287 |
4580 |
777 |
2.29 |
| 7 |
8771 |
3267 |
5099 |
405 |
2.5495 |
| 8 |
9512 |
3383 |
5968 |
161 |
2.984 |
| 9 |
12475 |
4278 |
8197 |
0 |
4.0985 |
| 10 |
7676 |
1768 |
5142 |
766 |
2.571 |
| 11 |
12198 |
4792 |
7406 |
0 |
3.703 |
| 12 |
10282 |
3394 |
6888 |
0 |
3.444 |
| Price of Service ($) |
| Annum |
Month |
Max Anum |
Max Month |
| 37.55 |
3.13 |
40.20 |
3.35 |
| Price per Kilo hit ($)0.335 |
|
|
| Simulation For 100000 Estimated Visitors |
| Month |
Actual |
Free |
Rated |
RolledOver |
Price |
| 1 |
115722 |
57861 |
57861 |
0 |
11.5722 |
| 2 |
97971 |
47972 |
48985 |
1014 |
9.797 |
| 3 |
112017 |
57023 |
54994 |
0 |
10.9988 |
| 4 |
113973 |
56987 |
56986 |
0 |
11.3972 |
| 5 |
78465 |
28466 |
39232 |
10767 |
7.8464 |
| 6 |
103858 |
62696 |
41162 |
0 |
8.2324 |
| 7 |
107156 |
53578 |
53578 |
0 |
10.7156 |
| 8 |
93596 |
43596 |
46798 |
3202 |
9.3596 |
| 9 |
82132 |
35334 |
37864 |
8934 |
7.5728 |
| 10 |
115502 |
66685 |
48817 |
0 |
9.7634 |
| 11 |
117166 |
58583 |
58583 |
0 |
11.7166 |
| 12 |
100585 |
50293 |
50292 |
0 |
10.0584 |
| Price of Service ($) |
| Annum |
Month |
Max Anum |
Max Month |
| 119.03 |
9.92 |
120.00 |
10.00 |
| Price per Kilo hit ($)0.10 |
|
|
| Simulation For 500000 Estimated Visitors |
| Month |
Actual |
Free |
Rated |
RolledOver |
Price |
| 1 |
557634 |
368039 |
189595 |
0 |
18.9595 |
| 2 |
474478 |
304734 |
161322 |
8422 |
16.1322 |
| 3 |
619800 |
417490 |
202310 |
0 |
20.231 |
| 4 |
458599 |
289014 |
155923 |
13662 |
15.5923 |
| 5 |
408470 |
253049 |
125217 |
30204 |
12.5217 |
| 6 |
553571 |
395561 |
158010 |
0 |
15.801 |
| 7 |
504297 |
332837 |
171460 |
0 |
17.146 |
| 8 |
507445 |
334914 |
172531 |
0 |
17.2531 |
| 9 |
617879 |
407801 |
210078 |
0 |
21.0078 |
| 10 |
507331 |
334839 |
172492 |
0 |
17.2492 |
| 11 |
558681 |
368730 |
189951 |
0 |
18.9951 |
| 12 |
505454 |
333600 |
171854 |
0 |
17.1854 |
| Price of Service ($) |
| Annum |
Month |
Max Anum |
Max Month |
| 208.07 |
17.34 |
204.00 |
17.00 |
| Price per Kilo hit ($)0.034 |
|
|
| Simulation For 1000000 Estimated Visitors |
| Month |
Actual |
Free |
Rated |
RolledOver |
Price |
| 1 |
874178 |
572592 |
218544 |
83042 |
21.8544 |
| 2 |
1076989 |
890784 |
186205 |
0 |
18.6205 |
| 3 |
1192657 |
894493 |
298164 |
0 |
29.8164 |
| 4 |
879261 |
579759 |
219815 |
79687 |
21.9815 |
| 5 |
1151634 |
943413 |
208221 |
0 |
20.8221 |
| 6 |
967791 |
704587 |
241947 |
21257 |
24.1947 |
| 7 |
962175 |
717925 |
219286 |
24964 |
21.9286 |
| 8 |
751128 |
424055 |
162818 |
164255 |
16.2818 |
| 9 |
1204131 |
1067354 |
136777 |
0 |
13.6777 |
| 10 |
1008701 |
756526 |
252175 |
0 |
25.2175 |
| 11 |
1062258 |
796694 |
265564 |
0 |
26.5564 |
| 12 |
890755 |
595966 |
222688 |
72101 |
22.2688 |
| Price of Service ($) |
| Annum |
Month |
Max Anum |
Max Month |
| 263.22 |
21.94 |
300.00 |
25.00 |
| Price per Kilo hit ($)0.025 |
|
|
| Simulation For 10000000 Estimated Visitors |
| Month |
Actual |
Free |
Rated |
RolledOver |
Price |
| 1 |
8469732 |
6948377 |
1016367 |
504988 |
50.81835 |
| 2 |
8116305 |
7025718 |
468968 |
621619 |
23.4484 |
| 3 |
10079666 |
9491726 |
587940 |
0 |
29.397 |
| 4 |
9209776 |
7843830 |
1105173 |
260773 |
55.25865 |
| 5 |
8178918 |
6857264 |
720697 |
600957 |
36.03485 |
| 6 |
11916199 |
11087213 |
828986 |
0 |
41.4493 |
| 7 |
11744952 |
10335558 |
1409394 |
0 |
70.4697 |
| 8 |
7587864 |
5881317 |
910543 |
796004 |
45.52715 |
| 9 |
7757556 |
6882648 |
134902 |
740006 |
6.7451 |
| 10 |
11888244 |
11201661 |
686583 |
0 |
34.32915 |
| 11 |
10983474 |
9665458 |
1318016 |
0 |
65.9008 |
| 12 |
12159631 |
10700476 |
1459155 |
0 |
72.95775 |
| Price of Service ($) |
| Annum |
Month |
Max Anum |
Max Month |
| 532.34 |
44.36 |
720.00 |
60.00 |
| Price per Kilo hit ($)0.006 |
|
|