Mural costs and revenue estimates

	A	B	C	D	E	F	G	H	I	J	K	M	N	O	P	Q	R	S	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH
1		Mural costs to atxdao										Minting revenue strategies							Mint Revenue Sharing
2		Materials + Lift Rental (fixed cost)	Mural width	Mural Height	Mural Total SQ Ft	ER Fee RATE per sq ft of mural (MAIN VARIABLE HERE)	Amount Paid to ER @ RATE	Total amount paid by ATX DAO to Efren (RATE + materials)	ER's benchmark SqFt RATE for "typical" commissioned art project (without any NFTs/royalties)	Calculated ER's price to do "typical" commissioned art project @ benchmark SqFt RATE. For Mural of these exact dimensions. (without any NFTs/royalties)	Difference between what ER would be paid for this mural size with "typical" commission rate (and no NFTs) vs what he is charging ATX DAO on this project. Essentially what ER is sacrificing in time/money if zero NFTs sell.		Number of NFTs for sale	Price	Percent sold	Total number sold	Mint revenue at this level	Total Mint revenue in this scenario	Total Mint revenue (manual entry)	Mint Share Splitting "Strategy Name"	Platform fee (%) Mint Gold Dust	Platform fee (flat)	Mint total before Revenue Split	ATX DAO %	HOPE %	ER %	Total Raised for ATX DAO (for next art project)	Total Raised for HOPE (for next art project)	ER total revenue from Mint	Amount paid to ER for mural before Mint (RATE $40/sqft manual entry)	Total ER Revenue from Mural + NFT Mint
3		1025	18	15	270	20	5400	6425	50	13500	8100	NFT Strategy A, Scenario 1	200	250	100	200	50000	50000	37500	Mint Share Split A	15	0	31875	0	40	60	0	12750	19125	10800	29925
4		1025	18	15	270	25	6750	7775	50	13500	6750	NFT Strategy A, Scenario 2	300	200	100	300	60000	60000	30000	Mint Share Split B	15	0	25500	0	50	50	0	12750	12750	10800	23550
5		1025	18	15	270	30	8100	9125	50	13500	5400								20000	Mint Share Split C	15	0	17000	25	25	50	4250	4250	8500	10800	19300	Most likely split
6		1025	18	15	270	35	9450	10475	50	13500	4050								25000	Mint Share Split C	15	0	21250	25	25	50	5312.5	5312.5	10625	10800	21425
7	*This is what we're doing	1025	18	15	270	40	10800	11825	50	13500	2700								30000	Mint Share Split C	0	0	30000	25	25	50	7500	7500	15000	10800	25800
8		1025	18	15	270	45	12150	13175	50	13500	1350								35000	Mint Share Split C	15	0	29750	25	25	50	7437.5	7437.5	14875	10800	25675
9	*Efren's standard RATE	1025	18	15	270	50	13500	14525	50	13500	0								35000	Mint Share Split C	15	0	29750	30	30	40	8925	8925	11900	10800	22700
10		1025	18	15	270	55	14850	15875	50	13500	-1350								45000	Mint Share Split C	15	0	38250	25	25	50	9562.5	9562.5	19125	10800	29925
11		1025	18	15	270	60	16200	17225	50	13500	-2700								50000	Mint Share Split C	0	0	50000	25	25	50	12500	12500	25000	10800	35800
12		1025	18	15	270	65	17550	18575	50	13500	-4050												0				0	0	0	10800	10800
13																							0				0	0	0	10800	10800
14
15
16
17
18
19
20
21
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