DNEXT · V2Summary · v2 dual cap · Platform Max v2 — Dual Cap
Annual License Fee — Dual-Cap Breakdown
Two independent ceilings, one for each side of the model. Total invoiced DNext-ALF = capped P&SM-ALF + capped RM-ALF. No global ceiling on top — each side is self-contained.
Invoiced DNext-ALF (dual cap)
€3,604,000
Raw €4,239,000 · Saving €635,000
Ceiling saving applied
Split
95% / 5%
P&SM-ALF
−€635.0K
€3,400,000
Raw €4.04M
RM-ALF
€204,000
P&SM-ALF cap
Invoiced €3,400,000
Floor not triggeredCeiling reached
Raw€4,035,000
Pre-ceiling€4,035,000
Ceiling saving−€635,000
Invoiced€3,400,000
Floor
€2,400,000
Ceiling
€3,400,000
0 extra slots · 0k extra OWU
RM-ALF cap
Invoiced €204,000
Floor not triggeredHeadroom
Raw€204,000
Pre-ceiling€204,000
Invoiced€204,000
Floor
€150,000
Ceiling
€600,000
Volume-based · no overage on RM side
P&SM line items · 36
| CFSG | Market | OWU | Band | €/yr |
|---|---|---|---|---|
| Mobile Voice Postpaid | Mobile | 6,000 | Base | €100,000 |
| Mobile Voice Prepaid | Mobile | 5,500 | Base | €100,000 |
| Mobile Data Postpaid | Mobile | 7,200 | Base | €100,000 |
| Mobile Data Prepaid | Mobile | 6,800 | Base | €100,000 |
| Roaming Bundle | Mobile | 4,500 | Base | €100,000 |
| 5G SA Slice — Enterprise | Mobile | 9,000 | +50% | €120,000 |
| 5G FWA | Mobile | 8,200 | +50% | €120,000 |
| VoLTE / VoNR | Mobile | 8,500 | +50% | €120,000 |
| Private APN / eSIM B2B | Mobile | 10,500 | +50% | €120,000 |
| MVNO Wholesale | Mobile | 12,500 | +100% | €135,000 |
| eSIM Provisioning — Consumer | Mobile | 13,500 | +100% | €135,000 |
| RCS Business Messaging | Mobile | 11,800 | +100% | €135,000 |
| EVPL — Ethernet Virtual Private Line | Fixed | 4,800 | Base | €100,000 |
| E-LAN | Fixed | 5,200 | Base | €100,000 |
| E-Tree | Fixed | 4,200 | Base | €100,000 |
| FTTH Residential | Fixed | 7,000 | Base | €100,000 |
| FTTH Business | Fixed | 6,400 | Base | €100,000 |
| IP Transit | Fixed | 9,800 | +50% | €112,500 |
| DIA — Dedicated Internet | Fixed | 8,800 | +50% | €112,500 |
| SD-WAN Managed | Fixed | 9,400 | +50% | €112,500 |
| L3 VPN (MPLS) | Fixed | 10,600 | +50% | €112,500 |
| Cloud Interconnect | Fixed | 12,200 | +100% | €125,000 |
| Colocation / Housing | Fixed | 11,500 | +100% | €125,000 |
| Hosted Voice (SIP Trunk) | Fixed | 13,000 | +100% | €125,000 |
| Smart Metering | IoT/Cloud/Other | 5,000 | Base | €100,000 |
| Automotive Connectivity | IoT/Cloud/Other | 5,800 | Base | €100,000 |
| Asset Tracking | IoT/Cloud/Other | 4,600 | Base | €100,000 |
| Industrial IoT | IoT/Cloud/Other | 6,500 | Base | €100,000 |
| Smart Cities | IoT/Cloud/Other | 7,100 | Base | €100,000 |
| IaaS — Compute | IoT/Cloud/Other | 9,300 | +50% | €112,500 |
| IaaS — Storage | IoT/Cloud/Other | 8,600 | +50% | €112,500 |
| SaaS — Unified Comms | IoT/Cloud/Other | 10,100 | +50% | €112,500 |
| Managed Security | IoT/Cloud/Other | 9,700 | +50% | €112,500 |
| Managed Firewall | IoT/Cloud/Other | 11,300 | +100% | €125,000 |
| CDN — Premium | IoT/Cloud/Other | 12,800 | +100% | €125,000 |
| Data Analytics Platform | IoT/Cloud/Other | 13,200 | +100% | €125,000 |
| Raw P&SM-ALF | €4,035,000 | |||
Mobile
€1.39M
Fixed
€1.32M
IoT/Cloud/Other
€1.32M
RM line items · 4
| Resource | Type | Volume | Tier | €/yr |
|---|---|---|---|---|
| Subscribers, SIMs, IPs (v4/v6), ICCID | Identifier | 30,000,000 | +100% | €42,000 |
| VLANs, APNs, Slices, VRFs, VPN tunnels | Network | 25,000 | +100% | €60,000 |
| Core sites, cell sites, datacentre kit | Infrastructure | 1,500 | +100% | €78,000 |
| IoT modules, CPE, smart meters, sensors | Endpoint | 8,000,000 | Plus | €24,000 |
| Raw RM-ALF | €204,000 | |||
Identifier
€42.0K
Network
€60.0K
Infrastructure
€78.0K
Endpoint / IoT / Sensors
€24.0K