Subscriber Share vs. Big Pool

Still loading...

	A	B	C	D	E	F	G
1	Assumptions / Constants:
2		10,000 fans
3		$7 per subscriber goes to royalties
4		.007 rate per stream
5		All tracks are 3 minutes in length
6
7	Legend:
8		Green: Makes More Money For Artists
9		Red: Makes Less Money For Artists
10
11	CHART #1: Light Usage Fanbase (1 hour 15 minutes per week)
12	Fans	Average # Of Streams Per Month	Average # of Times Fan Listens To Artist	Mindshare	Subscriber Share	Per Stream Rate	Big Pool
13	10,000	100	1	1%	$700	$0.007	$70
14	10,000	100	5	5%	$3,500	$0.007	$350
15	10,000	100	10	10%	$7,000	$0.007	$700
16	10,000	100	20	20%	$14,000	$0.007	$1,400
17	10,000	100	30	30%	$21,000	$0.007	$2,100
18	10,000	100	40	40%	$28,000	$0.007	$2,800
19	10,000	100	50	50%	$35,000	$0.007	$3,500
20	10,000	100	60	60%	$42,000	$0.007	$4,200
21	10,000	100	70	70%	$49,000	$0.007	$4,900
22	10,000	100	80	80%	$56,000	$0.007	$5,600
23	10,000	100	90	90%	$63,000	$0.007	$6,300
24	10,000	100	100	100%	$70,000	$0.007	$7,000
25
26	CHART #2: Typical user according to numerous sources (3 hours per week)
27	Fans	Average # Of Streams Per Month	Average # of Times Fan Listens To Artist	Mindshare	Subscriber Share	Per Stream Rate	Big Pool
28	10,000	250	3	1%	$700	$0.007	$175
29	10,000	250	13	5%	$3,500	$0.007	$875
30	10,000	250	25	10%	$7,000	$0.007	$1,750
31	10,000	250	50	20%	$14,000	$0.007	$3,500
32	10,000	250	75	30%	$21,000	$0.007	$5,250
33	10,000	250	100	40%	$28,000	$0.007	$7,000
34	10,000	250	125	50%	$35,000	$0.007	$8,750
35	10,000	250	150	60%	$42,000	$0.007	$10,500
36	10,000	250	175	70%	$49,000	$0.007	$12,250
37	10,000	250	200	80%	$56,000	$0.007	$14,000
38	10,000	250	225	90%	$63,000	$0.007	$15,750
39	10,000	250	250	100%	$70,000	$0.007	$17,500
40
41	CHART #3: Average user according to Spotify (2 hours per day)
42	Fans	Average # Of Streams Per Month	Average # of Times Fan Listens To Artist	Mindshare	Subscriber Share	Per Stream Rate	Big Pool
43	10,000	1,100	11	1%	$700	$0.007	$770
44	10,000	1,100	55	5%	$3,500	$0.007	$3,850
45	10,000	1,100	110	10%	$7,000	$0.007	$7,700
46	10,000	1,100	220	20%	$14,000	$0.007	$15,400
47	10,000	1,100	330	30%	$21,000	$0.007	$23,100
48	10,000	1,100	440	40%	$28,000	$0.007	$30,800
49	10,000	1,100	550	50%	$35,000	$0.007	$38,500
50	10,000	1,100	660	60%	$42,000	$0.007	$46,200
51	10,000	1,100	770	70%	$49,000	$0.007	$53,900
52	10,000	1,100	880	80%	$56,000	$0.007	$61,600
53	10,000	1,100	990	90%	$63,000	$0.007	$69,300
54	10,000	1,100	1,100	100%	$70,000	$0.007	$77,000
55
56	CHART #4: High usage fanbase (8 hours a day)
57	Fans	Average # Of Streams Per Month	Average # of Times Fan Listens To Artist	Mindshare	Subscriber Share	Per Stream Rate	Big Pool
58	10,000	4,800	48	1%	$700	$0.007	$3,360
59	10,000	4,800	240	5%	$3,500	$0.007	$16,800
60	10,000	4,800	480	10%	$7,000	$0.007	$33,600
61	10,000	4,800	960	20%	$14,000	$0.007	$67,200
62	10,000	4,800	1,440	30%	$21,000	$0.007	$100,800
63	10,000	4,800	1,920	40%	$28,000	$0.007	$134,400
64	10,000	4,800	2,400	50%	$35,000	$0.007	$168,000
65	10,000	4,800	2,880	60%	$42,000	$0.007	$201,600
66	10,000	4,800	3,360	70%	$49,000	$0.007	$235,200
67	10,000	4,800	3,840	80%	$56,000	$0.007	$268,800
68	10,000	4,800	4,320	90%	$63,000	$0.007	$302,400
69	10,000	4,800	4,800	100%	$70,000	$0.007	$336,000
70
71	CHART #5: Extreme high usage (24 hours a day)
72	Fans	Average # Of Streams Per Month	Average # of Times Fan Listens To Artist	Mindshare	Subscriber Share	Per Stream Rate	Big Pool
73	10,000	14,400	144	1%	$700	$0.007	$10,080
74	10,000	14,400	720	5%	$3,500	$0.007	$50,400
75	10,000	14,400	1,440	10%	$7,000	$0.007	$100,800
76	10,000	14,400	2,880	20%	$14,000	$0.007	$201,600
77	10,000	14,400	4,320	30%	$21,000	$0.007	$302,400
78	10,000	14,400	5,760	40%	$28,000	$0.007	$403,200
79	10,000	14,400	7,200	50%	$35,000	$0.007	$504,000
80	10,000	14,400	8,640	60%	$42,000	$0.007	$604,800
81	10,000	14,400	10,080	70%	$49,000	$0.007	$705,600
82	10,000	14,400	11,520	80%	$56,000	$0.007	$806,400
83	10,000	14,400	12,960	90%	$63,000	$0.007	$907,200
84	10,000	14,400	14,400	100%	$70,000	$0.007	$1,008,000
85
86	CHART #6: Click Fraud (31 second plays, 24 hours a day, 7 days a week)
87	Fans	Average # Of Streams Per Month	Average # of Times Fan Listens To Artist	Mindshare	Subscriber Share	Per Stream Rate	Big Pool
88	10,000	86,400	864	1%	$700	$0.007	$60,480
89	10,000	86,400	4,320	5%	$3,500	$0.007	$302,400
90	10,000	86,400	8,640	10%	$7,000	$0.007	$604,800
91	10,000	86,400	17,280	20%	$14,000	$0.007	$1,209,600
92	10,000	86,400	25,920	30%	$21,000	$0.007	$1,814,400
93	10,000	86,400	34,560	40%	$28,000	$0.007	$2,419,200
94	10,000	86,400	43,200	50%	$35,000	$0.007	$3,024,000
95	10,000	86,400	51,840	60%	$42,000	$0.007	$3,628,800
96	10,000	86,400	60,480	70%	$49,000	$0.007	$4,233,600
97	10,000	86,400	69,120	80%	$56,000	$0.007	$4,838,400
98	10,000	86,400	77,760	90%	$63,000	$0.007	$5,443,200
99	10,000	86,400	86,400	100%	$70,000	$0.007	$6,048,000
100