1. Release & Streaming Volume
15.0M
Projected Global Streams
15,000,000
Platform Distribution (%)
100% total
Platform distribution total must equal 100%
2. Collaborator Royalty Splits
100%
Yeat (Lead Artist)
45%
Drake (Featured Artist)
40%
Producer & Engineering
15%
Split total must equal 100%
3. Drop Merch & Physicals
$87,500
Limited Bundles Sold (Units)
2,500
Average Bundle Price ($)
$35.00
Total Estimated Gross Revenue
$140,000.00
Streaming Gross: $52,500.00
Merch Gross: $87,500.00
Streaming Royalty Distribution Ledger
Net Master Pool: $52,500.00
| Collaborator / Role | Split % | Projected Payout |
|---|---|---|
|
Yeat
Lead Artist / Lyfestyle Corp
|
45.0% | $23,625.00 |
|
Drake
Featured Co-Star / OVO
|
40.0% | $21,000.00 |
|
Producer & Engineers
Composition & Master Track
|
15.0% | $7,875.00 |
Master Share Visualization
100% Allocated
Yeat (Primary)
Drake (Featured)
Production / Sound Design
Platform Revenue Contribution
Blended Avg Rate: $0.00350/stream
| DSP Platform | Streams | Rate / Play | Gross Generated |
|---|---|---|---|
| Spotify (65%) | 9,750,000 | $0.00340 | $33,150.00 |
| Apple Music (25%) | 3,750,000 | $0.00480 | $18,000.00 |
| YouTube Music (10%) | 1,500,000 | $0.00090 | $1,350.00 |
Financial Report & Data Export
Export the complete financial ledger including streaming splits, merchandise sales, and collaborator distribution statements as a standardized CSV file.
CSV statement downloaded successfully!
Industry Standard Modeling: Platform benchmark payouts reflect weighted subscription and ad-supported blended averages ($0.0034 Spotify, $0.0048 Apple Music, $0.0009 YouTube). Merch calculations model direct-to-consumer gross sales from the XXL release drop.