Listing 5266
Naked & Afraid + More TV Placements Across the World
- BMI
- TV Music
- International Heavy
- Public Performance
- …
Offers
Sale Price
$200,000
3.14 x LTM
Listing Tools
Price Tracker
10 offers made by 4 buyers
- List price
- Closed
- Accepted
Offer History
$207,000
Seller made 3 years ago
Seller Offer (Rejected)Seller Counteroffer (Rejected)$200,000
Buyer 2 made 3 years ago
Buyer OfferBuyer Counteroffer$215,000
Seller made 3 years ago
Seller Offer (Expired)Seller Counteroffer (Expired)$196,000
Buyer 2 made 3 years ago
$215,000
Seller made 3 years ago
Seller Offer (Rejected)Seller Counteroffer (Rejected)
About
- $63,680
- 3-Year Average
- $60,342
- Earnings Since 2016
- $248,382
- 3.84 Years
- Works Included
- 1111
- —
- $120,000
- Owner Last Active
- Over 30 days ago
- Fixed-Return
- Fixed-Return Amount
- $280,000
- Musical Composition
- Public Performance
- No
- Payor
The information on this listing was accurate as of the last earning statistics update on
Other Information
How This Investment Works. As the winning bidder, you will collect payments totaling $280,000 on the following schedule:
Payment Year – Annual Cap
Payment Year 1 – $70,000
Payment Year 2 – $60,000
Payment Year 3 – $50,000
Payment Year 4 – $40,000
Payment Year 5 – $30,000
Payment Year 6 – $30,000
If the buyer’s payments within a given Payment Year do not reach the Annual Cap, the subsequent Payment Year's Annual Cap shall be increased by the amount of the prior Payment Year's shortfall. If the total Recoupment Amount is not reached by the end of Payment Year 6 the buyer shall collect -- uncapped -- 100% of payments for the Assigned Royalties until the Recoupment Amount is reached.
Early Repayment. The seller of this asset can repay the remaining advance balance at any time. For example: If after two years, this asset has paid you $130,000 and the seller wants the royalty stream back, they can pay you $150,000 to reclaim the royalties.
Earnings Note. Spikes in payments in 3Q2020, 3Q2021 & 2Q2022 are the result of royalties earned in Germany and reported with no details for specific programming. The German society, GEMA, pays annually to BMI for certain formats. These earnings are for a full year of earnings rather than a quarter. Any future spikes from Germany will be payable to the buyer up to the annual cap mentioned above.
This catalog will not be automatically added to the Secondary Market of The Exchange. The winning bidder can contact Royalty Exchange to relist.
Financials
Earnings By Period
Quarterly, as statements report
- Domestic
- International
- Net
Note: BMI earnings are reported for the period in which they were earned, not for the period they are paid.
Note: BMI’s Q2-2020 distribution includes non-recurring settlement payments from the Radio Music Licensing Committee (RMLC). The settlement represents a rate increase for radio performances in years 2017-2019. You can view the amount of the settlement in the Raw Data file under the “raw_music_user” column with the label: “RMLC2017 STLMNT”, “RMLC2018 STLMNT” and “RMLC2019 STLMNT.”
| Year | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Earnings | $16,653 | $44,577 | $44,995 | $72,350 | $63,680 |
Works
Last 12 months
| Works | Earnings | Share |
|---|---|---|
| Hyperion | $3,304 | 5% |
| Elusive Infiltration | $2,469 | 4% |
| Phantom Area | $1,915 | 3% |
| Cell | $1,605 | 3% |
| Jail Break | $1,505 | 2% |
| Other | $52,882 | 83% |
Income Types
Last 12 months
| Income Types | Earnings | Share |
|---|---|---|
| Performance | $63,680 | 100% |
Sources
Last 12 months
| Sources | Earnings | Share |
|---|---|---|
| International Sources | $37,754 | 59% |
| TV and Film | $28,318 | 75% |
| Streaming | $2,855 | 8% |
| Radio | $2,234 | 6% |
| Other | $4,347 | 12% |
| TV and Film | $22,275 | 35% |
| Streaming | $1,056 | 2% |
| Streaming Video | $800 | 1% |
| Radio | $14 | 0% |
| Other | $1,781 | 3% |
* Historic royalty income does not guarantee future royalty income. Future royalty income depends upon future sales and licensing revenue generated by the intellectual property associated with this listing. All earnings analysis and investment decisions are investors’ sole responsibility per Royalty Exchange’s Terms of Use.