Quavo & Young Thug Joint Venture & Royalty Economics Analyzer

Deal Architecture Presets

Monthly Stream Volume 5,000,000

Avg Payout Per Stream ($) $0.0038

Distributor Margin Cut (%) 15%

Artist Royalty Share (%) 30%

Artist Signing Advance ($) $250,000

Quavo Equity Share (% of Label Net) 35%

Young Thug Equity Share (% of Label Net) 35%

Gross Revenue (Mo) $19,000

Net Post-Distributor $16,150

Artist Share (Mo)

Label Share (Mo)

Months to Recoup 51.6

Monthly Master Revenue Waterfall Allocation Real-Time Distribution Flow

Metric	Value
Monthly Gross Revenue	$0
Distributor Fee Cut	$0
Net Post-Distributor Revenue	$0
Artist Monthly Royalty Earnings	$0
Label Monthly Net (Quavo + Thug)	$0
Quavo Monthly Share	$0
Young Thug Monthly Share	$0
Artist Advance Amount	$0
Estimated Time to Full Recoupment	0 Months

Joint Venture & Recoupment Executive Summary