RevenueCalculation
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Project Estimations/Goals/Coin Values
yellow= personal Estimations
2
3
Average Price per DL after VAT
1,90 €A
4
UU-Revenue Share30%X
5
Snowden Coin-Participation
80%Y
6
Coin-Dividend from User price
24%Z=X*Y
7
Number of Snowden Coins Mio.
24 S
8
9
Goal-Level (see Roadmap)
Year 1Year 2
Minimum Goal
Goal 1
10
Downloads per second131020
C=Estimation
11
Mio Downloads per year1,504,5115,0230,03
D=C*3600*24*365/ 1 Mio.
12
13
System Revenues (Mio/a)
2,85 € 8,56 € 28,53 € 57,07 € R=D*A
14
Coin Dividend Mio/a 0,68 € 2,05 € 6,85 € 13,70 € T=R*Z
15
Annual Dividend per Coin
0,03 € 0,09 € 0,29 € 0,57 € AD=T/S
16
17
Personal Bid based on Sales-Price of 1€/Coin and personal interest expectation:
18
Value of Coin at 3% interest
0,95 € 2,85 € 9,51 € 19,02 €
V3=T*100/3
19
Value of Coin at 5% interest
0,57 € 1,71 € 5,71 € 11,41 €
V5=T*100/5
20
Value of Coin at 10% interest
0,29 € 0,86 € 2,85 € 5,71 €
V10=T*100/10
21
Value of Coin at 50% interest
0,06 € 0,17 € 0,57 € 1,14 €
V50=T*100/50
22
23
Annual Project Means 0,17 € 0,51 € 1,71 € 3,42 € P=(X-Z)*R
24
Cover Costs? (1 Mio)
insufficient
insufficient
sufficient
sufficient
25
Incentive to reach company goals
HIGHHIGHreachedsuccess
26
27
Scale-Estimations:
28
Average DL per User per Month
4,00 €ARPUB
29
Required Userbase (Mio)
0,030,090,310,63
E=D/(B*12)
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu