UnifiedOnline Inc fka UOIP

[Scruffer]

Good morning team. This is PERFECT LT.

Okay, I'm going with:

• 75% of max as being a fair settlement for all non-Comcast
• 55% of max for Comcast but treble

After all, the cable companies made money charging for higher speeds.

$1.06 * 0.75 (75% of total possible) = $0.795 (about 2.65 cents per day).

$0.795 * 20M (conservative, all non-Comcast DOCSIS 3.0 non-WiFi modems) = $15.9M per month

$15.9M * 12 months * 9 years = $1.717 Billion.

And then Comcast

$3.18 * 0.55 (55% for Comcast, but treble) = $1.749

$1.749 * 10M (conservative, number of modems) = $17.49M per month

$17.49M * 12 months * 9 years = $1.889 Billion

Adding the two ~ $3.606 Billion

So, with 1.6B shares out, we're conservately estimating $2.28 per share.

And then future royalties as DOCSIS 3.0 is still the most used nationwide.

And for all we know, it could be 1.5 to 2+ time that.

My WAG = 2.28 / share.

I hope ths is crocect. I'm chasing the dog(s). Ugh, but YEAH!

Hey Bruce, I mean AJ, Tony, Professor, Doctor, Chasing-that-buzz.