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

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAE
1
2
3
Tracks ICOs
4
Years from the Musereum ICO12345678910
5
Tracks ICO 200 1,500 7,000 13,000 17,000 21,000 25,000 29,000 33,000 37,000
6
Average ICO value$26,843$13,422$8,948$8,948$8,948$8,948$8,948$8,948$8,948$8,948
7
New Tracks in Musereum without ICO
8
Tracks Rights Annual Turnover (due to trading) 0.2 0.3 0.4 0.6 0.7 0.8 0.9 1.0 1.2 1.3
9
10
Royalties
11
Share of total performance right royalties pre track received inside Musereum
%50%
12
Share of total synchronisation royalties received per track inside Musereum
%90%
13
Share of royalties received from streaming services%70%
14
15
ETM
16
HOLD index%40%
17
Burn rate of ETM in transactions (gas analogue)%0.00%
18
19
ETM Price
20
ETM Price ModelEquation of Exchange
21
22
Equation of Exchange Model Settings
23
Velocity of ETM Tokens (annual)x3.5
24
Discount rate%30%
25
26
Simple Growth Model Settings
27
ETM annual growth rate%20%
28
29
Soundchain
30
Average rate per one audition$$0.025
31
Share of top songs in Musereum%7.50%
32
Share of non top songs in Musereum%92.5%
33
Subsidy of Soundchain from New Tokens Issuance%70%
34
% of auditions from Spotify auditions per track%30%
35
36
Soundchain POS
37
% bonusPOS size, % of ICOPOS time, m% of users
% of renewals
38
Group 00% - - 96.0%
39
Group 110%10% 12 1.0%80.0%
40
Group 220%20% 12 1.0%70.0%
41
Group 330%30% 12 1.0%50.0%
42
Group 450%50% 12 1.0%30.0%
43
44
Third Parties Projects ICOs
45
Years from the Musereum ICO12345678910
46
Third party project ICOs (number) 2 3 4 4 4 4 4 4 4 4
47
Third party project ICOs (average value)$1,000,000$2,000,000$2,000,000$2,000,000$2,000,000$2,000,000$2,000,000$2,000,000$2,000,000$2,000,000
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
Model built by Alex Martyanov
70
© VertumnPartners
71
Musereum White Papper
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...
 
 
 
Dashboard
Main Calculations
Streaming
One Track Economy
Songs ICO
Royalties (performance & sync)
Soundchain Insurance Scheme
 
 
Main menu