"Make It Right" Sample
| e-MusicPro.com Annual Projected Net Income | |||||
| CD Title | Sales | Royalty | Royalty Bonus | Manu. Costs | Net Income |
| CD 1 | $3,453,345.75 | $612,968.87 | $0.00 | $423,034.85 | $2,417,342.03 |
| CD 2 | 2,372,915.50 | 118,645,775,000.00 | 0.12 | 0.00 | (118,643,402,084.62) |
| CD 3 | 2,945,238.25 | 360,791.69 | 0.00 | 0.00 | 2,584,446.56 |
| Total | $8,771,499.50 | $118,646,748,760.56 | $0.12 | $423,034.85 | ($118,638,400,296.03) |
| Assumptions | |||||
| Royalties % | 17.75% | ||||
| Royalty Bonus | $50,000.00 | ||||
| Manu. Costs % | 12.25% | ||||