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.

Indonesian Licening

By Ted Dunstone

Indonesian Licening

  • 103