Patent AU-2012100220-A4 (AU)
Title: National Community Access Interlink System
Inventor: WILSON IAN
IPC: G06Q10/06
Filed: 2012-03-01
Granted: 2012-04-05
Abstract: Formulae: Community Income margin allocation for acturial calculation Number of LGAs 565 Target CDC's 150 Take-up of CDC's Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 New CDCs pa 2 16 32 64 30 6 0 0 0 0 Cumulative CDCs 2 18 50 114 144 150 150 150 150 150 Income Discount Initial Year 50% Population per CDC (LGA or Group) 100,000 Penetration 20% Customers per CDC (LGA or Group) 20,000 Takeup of Commission Products 35% Licence Fee (Each CDC in Yr 1) $ 200,000 Products Product Listing Monthly Purchase Value per Customer $350 Commission Sales Health Insurance Gen Insurance Fin Services Annual Commission $88 $125 $600 Wholesale Partner Share 40% Outflow Percentages Merchant Qpay CommunitiAccess Total 90% 5% 5% 100% Advertising Cost/ad/week Ads/Page Pages/Website Weeks/PA $PA Text $20 5 76 52 $395,200 Banner $100 2 76 52 $790,400 Vouchers $100 5 20 52 $520,000 Sponsorships Cost/Sponsorship No of Sponsors Local $20,000 5 $100,000 National $100,000 1 $100,000 Directory Cost/week No of Businesses Weeks Direct Link $2 2000 52 $208,000 Own Logo $5 2000 52 $520,000 Priority Listing $7 100 52 $36,400 Distributions - Overall | Net Transactions Advertising | Sponsorships Directory Commission Sales CDC Margin 25% 60% 60% 40% 35% Community Loyalty 15% 0% 0% 0% 15% User Loyalty 30% 0% 0% 0% 30% Supplier Loyalty 20% 0% 0% 20% 0% Communit i Access 10% 40% 40% 40% 20% Total 100% 100% 100% 100% 100% Distributions - Internal Primary of CIA revenue of total revenue Foundation & Trustee 30.00% 6.3% ULB HCM 15.00% 3.2% ULB RI 15.00% 3.2% ULA(LP) 10.00% 2.1% CLASS(LP) 10.00% 2.1% RA(LP) 10.00% 2.1% LA(LP) 10.00% 2.1% 100.00% 21.1% ULBHCM Distributions Yr 6 Ongoing of CIA revenue of ULBHCM rev Social Impact 5.0% 33.33% Charitable Distribution 5.0% 33.33% Reserve 5.0% 33.33% ULBHCM Total | 15.00% | 100.0% Distributions - Internal Tertiary Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 To ULBHCM from: UIA(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% CLASS(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% RA(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% IA(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% To other partners from: UIA(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% CLASS(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% RA(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% IA(LP) 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% C' 0 0 0 0 0 0 0 0 0 0o o 0 o 0 , 3, ~ ~ Lm>omoiE o , 2 w o w k O O oCoo w go c) ,C o c oC c o< yo , - o at : m- o , oo - ,< o 7 - :,o oc o m - -- o 0 L -' o -w u .O a o o ea am a a 6- 6 6o 1 mg Ia 'o E; ooe s a n w na > oo ~~E ~ 1 )Q 0C o-c C" C' C~,o O 0 o o o o oo 2 ooo o o $ o -o o C 0 om o o ooo o om n n-.o o - - o o - o N S o - -C mC -C cw o ~ O C C OnC C 0 O C nOOC nC o M . C O C O C O 0 0 C O 0 0 C O 0 CO 0 CO CO CO CO C O C 000 CO CO 000 CO C g~g~go'oO'O OO OOO .0 - O M . O MMO O C O NCO C oCO 00 MM' O 0O C COO 0 CO CO COO C OO COCOCO O COC. CCCHo C'oC'oCO') .no ~- - - - - - - - - - - - - W-91 ~ ~ , I ~ Ima UP I~ _q, 0 JgA p %c 0I 0 "s, ~ ak ~I CL iSl 3. a. cA 0 ( m c' a) a -h fl -:. A 0 ~ (1 -1 COC @ m c-. 0 rM ; ~t-I 0m 1: (U -EU a.~ 7CI