SlideShare a Scribd company logo
Number of Followers on Instagram 55,000
Number of Conversions (4%) 2200
Level Price Units Total
Digital Album (40% of Units) $5.00 880 $4,400.00
Autographed CD (25% of Units) $15.00 550 $8,250.00
Autographed Vinyl (15% of Units) $30.00 330 $9,900.00
Autographed Vinyl + T-Shirt (10%) $50.00 220 $11,000.00
Autographed Vinyl + T-Shirt + Fan Club (10%) $70.00 220 $15,400.00
Total 2200 $48,950.00
Crowdfunding Worksheet
Sales Projections
Size of Fanbase 55,000
Fanbase Goal 100,000
Cost of Fanbase Build $45,000
Signature Promotional Giveaway Numbers (60%) 60,000
Projected Units Sold (at 23% conversion) 13,800
Products Price Points Units Sold Revenue
Digital Single (60% of Projected Units) $0.99 8280 $8,197.20
Digital Album (20% of Projected Units) $9.99 2760 $27,572.40
CD (10% of Projected Units) $13.99 1380 $19,306.20
Vinyl (5% of Projected Units) $25.99 690 $17,933.10
T-Shirt (4% of Projected Units) $18.99 552 $10,482.48
Fan Club (1% of Projected Units) $25.00 138 $3,450.00
Total Projected Revenue 13800 $86,941.38
Profit & Loss Statement
Size of Fanbase (Release Day)
Revenue Streams Price Point Units Revenue
Crowdfunding $48,950.00
Digital Singles Sold $0.99 8,280 $8,197.20
Digital Albums Sold $9.99 2,760 $27,572.40
Physical Albums Sold (CD) $13.99 1,380 $19,306.20
Physical Albums Sold (vinyl) $25.99 690 $17,933.10
T-Shirt Sales $18.99 552 $10,482.48
Fan Club $25.00 138 $3,450.00
Total Revenue 13,800 $135,891.38
Costs Price Point Percentages Units/Months Cost
Merchant & Retailer Costs
Crowdfunding Cost 48,950 10% $4,895.00
Retailer's Share on Singles Sold (digital) $0.99 30% 8,280 $2,459.16
Retailer's Share on Albums Sold (digital) $9.99 30% 2,760 $8,271.72
Retailer's Share on CDs Sold (consignment) $13.99 50% 300 $2,098.50
Manufacturing & Distribution Costs
Aggregation Cost for Album (Standard on CD Baby) $29.99
CD Baby Digital Distribution Commission (Singles) $0.99 9% 8,280 $737.75
CD Baby Digital Distribution Commission (Albums) $9.99 9% 2,760 $2,481.52
UPC Code for Single (CD Baby) $5.00 $5.00
UPC Code for Album (CD Baby) $20.00 $20.00
CD Manufacturing (CD Baby) 2028.85 $2,028.85
Vinyl Manufacturing (CD Baby) 5591.1 $5,591.10
Shirt Manufacturiing with Merchly.com $8.42 552 $4,647.84
Production Cost
Cover Art & Graphics $500.00
Mixing & Mastering $5,000.00
Music Video Costs $2,500.00
Photoshoot $300.00
Shipping Costs
Postage for 70% of CDs $3.00 70% 966 $2,898.00
Postage for 70% of Vinyl Units $4.00 70% 483 $1,932.00
Postage for 70% of t-shirts $5.00 70% 386.4 $1,932.00
Shipping Supplies for all units shipped $1.00 1835.4 $1,835.40
Marketing & Advertising Costs
Annual Website hosting (Bandzoogle Pro Plan) $16.63 12 $199.56
Facebook and Instagram Ads $300.00
Email Autoresponder Fees (Mailchimp Standard) $17.00 12 $204.00
Printing Flyers $300.00
Cost of Fanbase Build $45,000.00
Listening Party $100.00
Release Party $1,200.00
Total COGS $97,467.38
Total Profit $38,424.00

More Related Content

Similar to Album Release Final

Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
AlayshaOrtiz1
 
Kick Ass on Kickstarter - SF Musictech 11-11-14
Kick Ass on Kickstarter - SF Musictech 11-11-14Kick Ass on Kickstarter - SF Musictech 11-11-14
Kick Ass on Kickstarter - SF Musictech 11-11-14
freshbreakfast
 
Financial statements
Financial statementsFinancial statements
Financial statements
Britteny2
 
Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
Kathleen Boushele
 
Sad Hippie Album Release
Sad Hippie Album ReleaseSad Hippie Album Release
Sad Hippie Album Release
BekaBishop
 
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
Excerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docxExcerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docx
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
cravennichole326
 
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docxRound 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
joellemurphey
 
Financial Forecast
Financial ForecastFinancial Forecast
Financial Forecast
Marc Tejeda
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
MalenaApplewhite
 
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
daniely50
 
Cultivora pitch deck - Joseph Sunder
Cultivora pitch deck - Joseph SunderCultivora pitch deck - Joseph Sunder
Cultivora pitch deck - Joseph Sunder
jwsunder
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
JamariHodges1
 
Team nova news c20 2014
Team nova news c20 2014Team nova news c20 2014
Team nova news c20 2014
Kathrine Brazil
 
P'Kolino Case Study
P'Kolino Case StudyP'Kolino Case Study
P'Kolino Case Study
楹翔 張
 
Genes
GenesGenes

Similar to Album Release Final (15)

Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Kick Ass on Kickstarter - SF Musictech 11-11-14
Kick Ass on Kickstarter - SF Musictech 11-11-14Kick Ass on Kickstarter - SF Musictech 11-11-14
Kick Ass on Kickstarter - SF Musictech 11-11-14
 
Financial statements
Financial statementsFinancial statements
Financial statements
 
Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
 
Sad Hippie Album Release
Sad Hippie Album ReleaseSad Hippie Album Release
Sad Hippie Album Release
 
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
Excerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docxExcerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docx
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
 
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docxRound 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
 
Financial Forecast
Financial ForecastFinancial Forecast
Financial Forecast
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
 
Cultivora pitch deck - Joseph Sunder
Cultivora pitch deck - Joseph SunderCultivora pitch deck - Joseph Sunder
Cultivora pitch deck - Joseph Sunder
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Team nova news c20 2014
Team nova news c20 2014Team nova news c20 2014
Team nova news c20 2014
 
P'Kolino Case Study
P'Kolino Case StudyP'Kolino Case Study
P'Kolino Case Study
 
Genes
GenesGenes
Genes
 

More from ChaseTodaro1

Dia del Trus Production Plan
Dia del Trus Production PlanDia del Trus Production Plan
Dia del Trus Production Plan
ChaseTodaro1
 
Dia del Trus EPK
Dia del Trus EPKDia del Trus EPK
Dia del Trus EPK
ChaseTodaro1
 
Retail scavenger hunt
Retail scavenger huntRetail scavenger hunt
Retail scavenger hunt
ChaseTodaro1
 
Bang & Olufsen Presentation
Bang & Olufsen PresentationBang & Olufsen Presentation
Bang & Olufsen Presentation
ChaseTodaro1
 
Portfolio III Prospectus
Portfolio III ProspectusPortfolio III Prospectus
Portfolio III Prospectus
ChaseTodaro1
 
Risk Analysis for Scholastic Corporation
Risk Analysis for Scholastic CorporationRisk Analysis for Scholastic Corporation
Risk Analysis for Scholastic Corporation
ChaseTodaro1
 
Todaro report v.2
Todaro report v.2Todaro report v.2
Todaro report v.2
ChaseTodaro1
 
Industry Summary Report
Industry Summary ReportIndustry Summary Report
Industry Summary Report
ChaseTodaro1
 
DAR Excellence Component
DAR Excellence ComponentDAR Excellence Component
DAR Excellence Component
ChaseTodaro1
 
Macroeconomics of Madagascar
Macroeconomics of MadagascarMacroeconomics of Madagascar
Macroeconomics of Madagascar
ChaseTodaro1
 

More from ChaseTodaro1 (10)

Dia del Trus Production Plan
Dia del Trus Production PlanDia del Trus Production Plan
Dia del Trus Production Plan
 
Dia del Trus EPK
Dia del Trus EPKDia del Trus EPK
Dia del Trus EPK
 
Retail scavenger hunt
Retail scavenger huntRetail scavenger hunt
Retail scavenger hunt
 
Bang & Olufsen Presentation
Bang & Olufsen PresentationBang & Olufsen Presentation
Bang & Olufsen Presentation
 
Portfolio III Prospectus
Portfolio III ProspectusPortfolio III Prospectus
Portfolio III Prospectus
 
Risk Analysis for Scholastic Corporation
Risk Analysis for Scholastic CorporationRisk Analysis for Scholastic Corporation
Risk Analysis for Scholastic Corporation
 
Todaro report v.2
Todaro report v.2Todaro report v.2
Todaro report v.2
 
Industry Summary Report
Industry Summary ReportIndustry Summary Report
Industry Summary Report
 
DAR Excellence Component
DAR Excellence ComponentDAR Excellence Component
DAR Excellence Component
 
Macroeconomics of Madagascar
Macroeconomics of MadagascarMacroeconomics of Madagascar
Macroeconomics of Madagascar
 

Recently uploaded

Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
FelixPerez547899
 
Structural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for BuildingsStructural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for Buildings
Chandresh Chudasama
 
2022 Vintage Roman Numerals Men Rings
2022 Vintage Roman  Numerals  Men  Rings2022 Vintage Roman  Numerals  Men  Rings
2022 Vintage Roman Numerals Men Rings
aragme
 
Authentically Social Presented by Corey Perlman
Authentically Social Presented by Corey PerlmanAuthentically Social Presented by Corey Perlman
Authentically Social Presented by Corey Perlman
Corey Perlman, Social Media Speaker and Consultant
 
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
my Pandit
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Avirahi City Dholera
 
Chapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .pptChapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .ppt
ssuser567e2d
 
Income Tax exemption for Start up : Section 80 IAC
Income Tax  exemption for Start up : Section 80 IACIncome Tax  exemption for Start up : Section 80 IAC
Income Tax exemption for Start up : Section 80 IAC
CA Dr. Prithvi Ranjan Parhi
 
-- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month ---- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month --
NZSG
 
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
taqyea
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
Adam Smith
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
Adam Smith
 
Mastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnapMastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnap
Norma Mushkat Gaffin
 
Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024
Kirill Klimov
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
Alexandra Fulford
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
hartfordclub1
 
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdfikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
agatadrynko
 
Zodiac Signs and Food Preferences_ What Your Sign Says About Your Taste
Zodiac Signs and Food Preferences_ What Your Sign Says About Your TasteZodiac Signs and Food Preferences_ What Your Sign Says About Your Taste
Zodiac Signs and Food Preferences_ What Your Sign Says About Your Taste
my Pandit
 
How MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdfHow MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdf
MJ Global
 

Recently uploaded (20)

Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
 
Structural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for BuildingsStructural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for Buildings
 
2022 Vintage Roman Numerals Men Rings
2022 Vintage Roman  Numerals  Men  Rings2022 Vintage Roman  Numerals  Men  Rings
2022 Vintage Roman Numerals Men Rings
 
Authentically Social Presented by Corey Perlman
Authentically Social Presented by Corey PerlmanAuthentically Social Presented by Corey Perlman
Authentically Social Presented by Corey Perlman
 
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
 
Chapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .pptChapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .ppt
 
Income Tax exemption for Start up : Section 80 IAC
Income Tax  exemption for Start up : Section 80 IACIncome Tax  exemption for Start up : Section 80 IAC
Income Tax exemption for Start up : Section 80 IAC
 
-- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month ---- June 2024 is National Volunteer Month --
-- June 2024 is National Volunteer Month --
 
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
 
Mastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnapMastering B2B Payments Webinar from BlueSnap
Mastering B2B Payments Webinar from BlueSnap
 
Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
 
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdfikea_woodgreen_petscharity_dog-alogue_digital.pdf
ikea_woodgreen_petscharity_dog-alogue_digital.pdf
 
Zodiac Signs and Food Preferences_ What Your Sign Says About Your Taste
Zodiac Signs and Food Preferences_ What Your Sign Says About Your TasteZodiac Signs and Food Preferences_ What Your Sign Says About Your Taste
Zodiac Signs and Food Preferences_ What Your Sign Says About Your Taste
 
How MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdfHow MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdf
 

Album Release Final

  • 1. Number of Followers on Instagram 55,000 Number of Conversions (4%) 2200 Level Price Units Total Digital Album (40% of Units) $5.00 880 $4,400.00 Autographed CD (25% of Units) $15.00 550 $8,250.00 Autographed Vinyl (15% of Units) $30.00 330 $9,900.00 Autographed Vinyl + T-Shirt (10%) $50.00 220 $11,000.00 Autographed Vinyl + T-Shirt + Fan Club (10%) $70.00 220 $15,400.00 Total 2200 $48,950.00 Crowdfunding Worksheet
  • 2. Sales Projections Size of Fanbase 55,000 Fanbase Goal 100,000 Cost of Fanbase Build $45,000 Signature Promotional Giveaway Numbers (60%) 60,000 Projected Units Sold (at 23% conversion) 13,800 Products Price Points Units Sold Revenue Digital Single (60% of Projected Units) $0.99 8280 $8,197.20 Digital Album (20% of Projected Units) $9.99 2760 $27,572.40 CD (10% of Projected Units) $13.99 1380 $19,306.20 Vinyl (5% of Projected Units) $25.99 690 $17,933.10 T-Shirt (4% of Projected Units) $18.99 552 $10,482.48 Fan Club (1% of Projected Units) $25.00 138 $3,450.00 Total Projected Revenue 13800 $86,941.38
  • 3. Profit & Loss Statement Size of Fanbase (Release Day) Revenue Streams Price Point Units Revenue Crowdfunding $48,950.00 Digital Singles Sold $0.99 8,280 $8,197.20 Digital Albums Sold $9.99 2,760 $27,572.40 Physical Albums Sold (CD) $13.99 1,380 $19,306.20 Physical Albums Sold (vinyl) $25.99 690 $17,933.10 T-Shirt Sales $18.99 552 $10,482.48 Fan Club $25.00 138 $3,450.00 Total Revenue 13,800 $135,891.38 Costs Price Point Percentages Units/Months Cost Merchant & Retailer Costs Crowdfunding Cost 48,950 10% $4,895.00 Retailer's Share on Singles Sold (digital) $0.99 30% 8,280 $2,459.16 Retailer's Share on Albums Sold (digital) $9.99 30% 2,760 $8,271.72 Retailer's Share on CDs Sold (consignment) $13.99 50% 300 $2,098.50 Manufacturing & Distribution Costs Aggregation Cost for Album (Standard on CD Baby) $29.99 CD Baby Digital Distribution Commission (Singles) $0.99 9% 8,280 $737.75 CD Baby Digital Distribution Commission (Albums) $9.99 9% 2,760 $2,481.52 UPC Code for Single (CD Baby) $5.00 $5.00 UPC Code for Album (CD Baby) $20.00 $20.00 CD Manufacturing (CD Baby) 2028.85 $2,028.85 Vinyl Manufacturing (CD Baby) 5591.1 $5,591.10 Shirt Manufacturiing with Merchly.com $8.42 552 $4,647.84 Production Cost Cover Art & Graphics $500.00 Mixing & Mastering $5,000.00 Music Video Costs $2,500.00 Photoshoot $300.00 Shipping Costs Postage for 70% of CDs $3.00 70% 966 $2,898.00 Postage for 70% of Vinyl Units $4.00 70% 483 $1,932.00 Postage for 70% of t-shirts $5.00 70% 386.4 $1,932.00 Shipping Supplies for all units shipped $1.00 1835.4 $1,835.40 Marketing & Advertising Costs Annual Website hosting (Bandzoogle Pro Plan) $16.63 12 $199.56
  • 4. Facebook and Instagram Ads $300.00 Email Autoresponder Fees (Mailchimp Standard) $17.00 12 $204.00 Printing Flyers $300.00 Cost of Fanbase Build $45,000.00 Listening Party $100.00 Release Party $1,200.00 Total COGS $97,467.38 Total Profit $38,424.00