Blackout Media Corp (BKMP)

[NJBay08]

The following is an updated PPS calc based off of some assumptions. My subscriber base by continent is a complete guess. If anybody can offer some more realistic numbers, please advise:

TFN
CA Subscribers 5,000,000
US Subscribers 7,500,000
UK Subscribers 5,000,000
Total Subscribers 17,500,000

Annual Fee @ 2.95 p month 35.4
Subscriber Revenue $619,500,000

Expense @ 70% of Op. Rev $433,650,000

Drop thru Income $185,850,000

Blackout Media Minority Interest $37,170,000
Outstanding Shares 9,500,000,000
EPS 0.00391
Est. PPS (x'er of 12) $0.0470