Return on Investment Analysis on GSM Termination Solution

Features GSM Termination Softswitch

Industrial GSM Gateways GSM Cell

GSM Termination
Allows GSM SIM Termination SIP SoftSwitch
GSM
GSM Cell

Integrated VOIP Dynamic Channel Management GSM

Black List Pilot GSM
Integrated Black and White List Management Internet
SIP SIP
Gateway

Integrated GSM Pool Management White List

GSM
GSM
Integrated Human Behavior Emulator GSM Gateway
GSM Cell
Integrated ASR, ACD, Cancel Timeout ANI Management
VoiceMaster Billing
GSM Cell

SysMaster is the first solution provider that provides solution to all GSM termination problems by introducing a distributed GSM
termination solution allowing VOIP providers to easily enter the GSM termination market with minimal financial risk.

IN-HOUSE Managed Solution

SysMaster GSM Termination Solution allows long-term GSM SIM card termination with features that provide unique traffic
management and SIM card protection. The solution requires a minimum of 100 SIM channels to provide proper call distribution and
allow long-term traffic routing. The below financial analysis represent the Return on Investment on 120 GSM SIM modules with
GSM Termination Softswitch, VoiceMaster Billing server and 10 Pilot GSM gateways (120 channels). As you can see from the list
above the business features are extremely high and lucrative Rate of Return on Investment (ROI).

Statistics

Line Utilization Rate 33% 50% 100%

Concurrent Calls 4 6 12
GSM SIM Lines 120 120 120
Initial Equipment Investment* $ 70300 $ 70300 $ 70300
Cost Per Minute (SIM Plan) $ 0.04
Revenue Per Minute $ 0.20
Profit Per Minute $ 0.16
Minutes Per Day Per Line 960 960 960
Daily Revenue $ 768 $ 1152 $ 2304
Daily Expense $ 153 $ 230 $ 460
Daily Profit $ 615 $ 922 $ 1844
Monthly Revenue $ 18450 $ 27660 $ 55320
Pay Back Period in Days 114 days/4 months 76 days/2.5 months 38 dyas/1 month
* Assuming List prices

SysMaster
2700 Ygnacio Valley Rd, Suite 210
Walnut Creek, CA 94598 Email: sales@sysmaster.com
United States of America Web site: www.sysmaster.com

Notice to Recipient: All information contained herein and all referenced documents (the "Documents") are provided subject to the Terms of Service Agreement (the "Terms") found on SysMaster website http://www.sysmaster.com
(The "Site"), which location and content of Terms may be amended from time to time, except that for purposes of this Notice, any reference to Content on the Site shall also incorporate and include the Documents . The Recipient
is any person or entity who chooses to review the Documents. This document does not create any express or implied warranty by SysMaster, and all information included in the Documents is provided for informational purposes
only and SysMaster provides no assurances or guarantees as to the accuracy of such information and shall not be liable for any errors or omissions contained in the Documents, beyond that provided for under the Terms.
SysMaster's sole warranty is contained in the written product warranty for each product. The end-user documentation shipped with SysMaster products constitutes the sole specifications referred to in the product warranty.
The Recipient is solely responsible for verifying the suitability of SysMaster's products for its own use. Specifications are subject to change without notice.

© 2007 SysMaster. All rights reserved. SysMaster, SysMaster's product names and logos are all trademarks of SysMaster and are the sole property of Sysmaster.