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

View only
 
 
ABCEFGHIJKLMNOPQRSTUVWXYZ
1
2
General parameters
3
Discount rate, % (annual/monthly)20%
4
Value per user, $ 40,66
5
Target number of wallet users, persons 10 000 000
6
The proportion of delegates in the structure of the USDX Wallet
100%
7
Number of operations per user per month5
8
9
Revenue part
10
Average user check, $ / month 10,00
11
Transaction fees, $ 0,10
12
13
Operating costs
14
Cost of attracting per user, $ 0,50
15
Infrastructure costs, $ / month 1 000
16
Rented area, sq.m. / person 10
17
Office rental rate, $ ths. / year 0,20
18
Arrangement of an employee's workplace 1,5
19
income tax15,825%
20
VAT19,000%
21
Other expenses, %10%
22
23
24
25
26
27
28
29
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