SunSpot Media – Projected Revenue Report (Conservative Case)

A division of Project PAW Carbon & Energy Solutions Corp

Overview

SunSpot Media is the apex communications arm of Project PAW Carbon & Energy Solutions Corp.

  • Core role: Internal marketing + narrative control across the SunSpot Branch.

  • Secondary role: External contracts (media, campaigns, ESG promotion, clean energy advocacy).

  • Long-term: Positioned to become the default clean energy and truth media channel in Canada.

Revenue Streams

  1. Internal Marketing Allocation

    • 100% of Project PAW’s marketing budgets are spent through SunSpot Media.

    • Acts as guaranteed baseline revenue stream.

  2. External Media Contracts

    • ESG-aligned businesses (energy, resilience, infrastructure).

    • Paid campaigns, sponsorships, promotional packages.

  3. Content Licensing & Syndication

    • Studios and Analytics outputs amplified through Media → sold/repurposed.

  4. Public Subscription / Donation Model (Year 5 onward)

    • Independent journalism, “clean energy truth platform.”

    • Patreon/YouTube style subscriptions, growing into full platform.

Projected Revenue (Low-End, Conservative)

YearInternal MarketingExternal ContractsSyndication / LicensingSubscriptions (Public)Total Revenue1$250,000$50,000$0$0$300,0002$300,000$100,000$25,000$0$425,0003$350,000$200,000$50,000$25,000$625,0004$400,000$300,000$75,000$50,000$825,0005$450,000$500,000$100,000$100,000$1,150,00010$600,000$1,500,000$300,000$500,000$2,900,00020$1,000,000$4,000,000$750,000$1,250,000$7,000,00030$1,500,000$7,500,000$1,500,000$3,000,000$13,500,00050$2,500,000$15,000,000$3,000,000$7,500,000$28,000,000

Profit Margins

Media businesses carry high margins (digital-first, lean staff).

  • Conservative assumption: 40% net margin average.

Example:

  • Year 10 revenue: ~$2.9M → ~$1.16M net profit.

  • Year 30 revenue: ~$13.5M → ~$5.4M net profit.

  • Year 50 revenue: ~$28M → ~$11.2M net profit.

Investor Payback (2% Equity Example)

  • By Year 10: ~$23,200/year passive income.

  • By Year 30: ~$108,000/year passive income.

  • By Year 50: ~$224,000/year passive income.

  • 50-year cumulative payout (2%): $5M–$6M on $50K buy-in.

Closing Note

These are low-end conservative numbers, built assuming steady but modest growth, no viral breakout events, and minimal leverage.
Reality could outperform significantly once the SunSpot ecosystem flywheel kicks in (Media → Studios → Analytics → Project PAW → feedback loop).