Annual Licensing Cost Estimate
Licensing Cost Estimate
Using contract valued at AUD 22 million over 6 years as a benchmark (from 2021).
Base Transactions | Cost per Transaction (AUD) | Cost per Transaction (USD) |
---|---|---|
7 million | 22M / 7M ≈ 3.14 | 3.14 × 0.7 ≈ 2.20 |
20 million | 22M / 20M = 1.10 | 1.10 × 0.7 ≈ 0.77 |
Scaling to Tender Requirements
The tender requires support for 15 million transactions per year.
Calculations without discounting:
Scenario | Calculation | Annual Cost (AUD) | Annual Cost (USD) |
---|---|---|---|
Using 20M base (Lower Cost) | 15M × 1.10 | 16.5 million | 16.5M × 0.7 ≈ 11.55 million |
Using 7M base (Higher Cost) | 15M × 3.14 | 47.1 million | 47.1M × 0.7 ≈ 32.97 million |
Volume Discounting Considerations
Assuming a 50% discount due to high-volume deployment:
Scenario | Calculation | Discounted Annual Cost (AUD) | Discounted Annual Cost (USD) |
---|---|---|---|
Using 20M base | 16.5M / 2 | 8.25 million | 8.25M × 0.7 ≈ 5.78 million |
Using 7M base | 47.1M / 2 | 23.55 million | 23.55M × 0.7 ≈ 16.49 million |
Revised Summary
- Based on the 2021 contract price infered:
- Per-transaction cost ranges from ≈ USD 0.77 to ≈ USD 2.20.
- For 15 million transactions per year:
- No discount:
- $11.55M to $32.97M. - With a 50% volume discount:
- $5.78M to $16.49M.
- No discount:
Indonesian Licening
By Ted Dunstone
Indonesian Licening
- 103