ImaSuperKool Records Recording Budget

Date
Project #

Label
A&R contact

Studio
Studio Contact

Production Company
Producer

Artist/Group

Phone

Studio #

Producer #

Artist Phone

Email

Studio Email

Producer Email

ADVANCES
Artist
Producer
Advances Total

Gross
Advance
Points
SRLP
Per Unit Royalty
Units Sold Royalty
$10,000.00
10.00
$0.00
$0.00
10000
$0.00
$10,000.00
2.00
$0.00
$0.00
10000
$0.00

Units
Owed to
Manufactured
Publisher
ADMINISTRATION
Rate/Unit # of Units Subtotal
Purchase Master
$1,000.00
1 $1,000.00
Registration
$85.00
10 $850.00
Registration
$65.00
10 $650.00
Sample Licenses
$500.00
1 $500.00
0
$0.00
Mechanical Licensing
Controlled Composition
$0.8900
10000 $8,900.00
10,000
###
Mechanical Licensing
Negotiated
$1
10000 $9,100.00
10,000
###
Additional Administration (Not Applicable for this Project)
Liner Notes Writer
$0.00
$0.00
Translator
$0.00
$0.00
Licensing
$0.00
$0.00
Total Administration
# of
PREPRODUCTION
$ Rate/Hour Hours/Day Subtotal # of Days/people
Rehearsal Space
$18.00
8 $144.00
5
Travel Expenses
Rate
Miles
Subtotal # of People
Travel-Air
$1.29
1259 $1,624.11
5
Shuttle/Car
$0.58
20
$11.50
5
Rate
Day
Subtotal People
Hotel
$203.00
8 $1,624.00
5
Per Diem
$66.00
7 $462.00
5
Per Diem first / last
days
$49.50
1
$49.50
5
Additional Expenses (Not Applicable this Project)
Equipment Rentals
$0.00
$0.00
Equipment Purchase
$0.00
$0.00
Trax /MIDI Programming
$0.00
$0.00
Total Preproduction
PRE-PRESS
# of
Total /
PHOTOSHOOT
Day
$ Rate/Hour Hours/Day
# of Days
Photographer
2
$0.00
1
Studio Rental
2
$0.00
1
Wardrobe
$0.00
2
$0.00
1
Hair
$0.00
$0.00
1
Makeup
2
$0.00
1
Total Photoshoot
# of
Total /
Day
PRE-PRESS ARTWORK $ Rate/Hour Hours/Day
# of Days
Cover Design Artist
5
$0.00
1
Graphic Insert Designer
5
$0.00
1
Color Separations
3
$0.00
1
Test Print
1
$0.00
1
Shipping
10
$0.00
1
Total Pre-Press Artwork

TOTAL
$10,000.00
$10,000.00
$20,000.00

NOTES

TOTAL
$1,000.00
$850.00
$650.00
$500.00

NOTES

$8,900.00
$9,100.00

$21,000.00
TOTAL
$720.00

NOTES

$8,120.55
$57.50
$8,120.00
$2,310.00
$247.50
$0.00
$0.00
$0.00
$0.00
$19,575.55
TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

NOTES

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

NOTES

ImaSuperKool Records Recording Budget

PRE-PRODUCTION
ORCHESTRATION (Not
Applicable this Project)
Track 1
Track 2
Track 3
Track 4
Track 5
Track 6
Track 7
Track 8
Track 9
Track 10
Union Surcharges
Expense

AFM
Arranger
Fee/Hour # of Units
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
# of
$ Rate/Hour Hours/Day

Total
Arranger AFM Copyist
Total
Fee
Fee/Hour
# of Units Copyist Fee Total/Track
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00
$0.00
$0.00
Total Per
Day
# of Days

RECORDING STUDIO
Studio Rental-Tracking
Inst
$250.00
8 $2,000.00
Studio Rental-Tracking
Vocal
$250.00
4 $1,000.00
Studio Rental-Inst
Overdubs
$250.00
8 $2,000.00
Studio Rental-Vocal
Overdubs
$250.00
4 $1,000.00
Studio Rental-Mixing
$100.00
16 $1,600.00
Studio Rental-Mastering
$200.00
2 $400.00
Travel ExpensesRecording
Rate
Miles
Total
# of People
Travel-Air
$1.29
1259 $1,624.11
Travel-Limo
$0.58
20
$11.60
Rate
Days
Subtotal People
Hotel
$203.00
30 $6,090.00
Per Diem
$66.00
30 $1,980.00
days
$49.50
1
$49.50
Additional Expenses
(Not Applicable this
Project)
Rate / Day Days
Subtotal
Equipment Rentals
$0.00
$0.00
Equipment Cartage
$0.00
$0.00
Master Tape
Duplication
$0.00
$0.00
Master Tape Storage
$0.00
$0.00
Master Tape Shipping
$0.00
$0.00
Total Studio Expense

NOTES

TOTAL

10

$20,000.00

10

$10,000.00

10

$20,000.00

5
30
5

$5,000.00
$48,000.00
$2,000.00

5
5

$8,120.55
$58.00

5
5
5

$30,450.00
$9,900.00
$247.50

$0.00
$0.00
$0.00
$0.00
$0.00
$153,776.05

NOTES

ImaSuperKool Records Recording Budget

AFM UNION
EXPENSES
Lead Guitar
Rhythm Guitar
Bass
Drums
Total AFM Expenses
AFTRA UNION
EXPENSES
Lead Vocals
Background Vocal 1
Totals
PRODUCERS
Additional Expenses
(Not Applicable this
Project)
Track 2
Track 3
Track 4
Track 5
Track 6
Track 7
Track 8
Track 9
Track 10
Expense
MISCELLANEOUS
Payroll Service
Total Miscellaneous
Expense
MANUFACTURING
Glass Master
Printing of O Card
Manufacturing of CD
Packaging
Shipping to distribution
Additional Expenses
(Not Applicable this
Project)
Test CD
Test CD Freight
Total Manufacturing
Expense
Production Subtotal
Unforeseen Expense
(15%)
Total Production Cost

$ Rate/Hour
$1,324.56
$1,324.56
$1,324.56
$1,324.56

$ Rate/Hour
$0.00
$0.00
Rate / Hour

Tracking
Blocks
5
5
5
5
Tracking
Hours

Total
Tracking
$6,622.80
$6,622.80
$6,622.80
$6,622.80

Total
Tracking
0
$0.00
0
$0.00

Hours

Total

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

0
0
0
0
0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Rate/Hour Hours
$0.00

Total
$0.00

Overdub Rate
$1,324.56
$1,324.56
$1,324.56
$1,324.56

Overdub
Tracking
Blocks
5
5
5
5
Tracking
Hours

Overdub Rate
0
0
Points

Rehearsal Rehearsa
Total
Total AFM Pension
Rate
l Blocks Rehearsal Union Pay
Rate
$1,324.56
10 $13,245.60 $26,491.20
11.99%
$1,324.56
10 $13,245.60 $26,491.20
11.99%
$1,324.56
10 $13,245.60 $26,491.20
11.99%
$1,324.56
10 $13,245.60 $26,491.20
11.99%

Total
Pension
$3,176.29
$3,176.29
$3,176.29
$3,176.29

Health &
Retirement
Rate Add'l
Services
$19.00
$19.00
$19.00
$19.00

Total # of
Add'l
Services
9
9
9
9

Total H&R
$435.00
$435.00
$435.00
$435.00

Total
Health &
Total Cost Rehearsal Rehearsa
Total
AFTRA Retirement
Overdub
Rate
l Hours Rehearsal Union Pay
Rate
Total H&R
0
$0.00
$0.00
0
$0.00
$0.00
0.00%
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0.00%
$0.00
Royalty Due
Per CD

SRLP
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Total
Overdub
$6,622.80
$6,622.80
$6,622.80
$6,622.80

Health &
Retireme
nt 1st
Total 1st
Service Services
$24.00
11
$24.00
11
$24.00
11
$24.00
11

0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0

Total AFM
Due /
Instrumentalis
t
$30,102.49
$30,102.49
$30,102.49
$30,102.49
$120,409.98
Total AFTRA
Due/Singer
$0.00
$0.00
$0.00

Royalty
Due

CD Sold
0
0
0
0
0
0
0
0
0
0

NOTES

NOTES

FOOTNOTE
S

0
0
0
0
0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
S
$0.00
$0.00

Unit Rate
# of Units Subtotal
$0.00
1
$0.00
$0.00
$0.00
$0.00

S
$0.00

$0.00

$0.00

$0.00

$0.00

$0.00
$334,761.58
0.15

$50,214.24
$384,975.82

ImaSuperKool Records Recording Budget

POINTS
STUDENT
AVAILABLE SUBTOTAL POINTS

FOOTNOTE
S
2
2
1

4
5
5
4
4
4

27

6
6
6
6
6
6

37

5
5
5
5
5
1

26

3
3
3
3
3
1

16

STUDENT
SUBTOTAL

ImaSuperKool Records Recording Budget

5
5
5
5
5
5
5
4
5
5
5

54

ImaSuperKool Records Recording Budget

17
17
17
17
1

69

13
6
1

20

11
4
4

2
1

2
1
266

Week 1
Day 1
Sunday
Week 2
Day 1
Monday
gtr 1
gtr2

PreProduction - Rehearsal Studios (SIR)

Day2
Day 3
Day4
Day 5
Day 6
Monday Tuesday
Wednesday
Thursday
Friday
4
4
4
4
4
4
4
4
RecordingTracking
Day2
Day3
Day4
Day 5
Day 6
Tuesday Wednesday Thursday
Friday
Sat
gt3
gtr 5
bass2
bass4
Off
gtr 4
bass1
bass 3
bass5

Week 3
Day8
Monday
drums1
drums2

Recording - Tracking
Day 9
Day10
Day11
Tuesday Wednesday Thursday
drums 3 drums 5
rhy2
drums 4 rhy gtr1
rhy3

Day12
Friday
rhy4
rhy5

Day13
sat
off

Day14
sun
off

Week 4
Day15
Monday
gtr 1
gtr2

Recording Studio Overdubs

Day16
Day17
Day18
Tuesday Wednesday Thursday
gt3
gtr 5
bass2
gtr 4
bass1
bass 3

Day19
Friday
bass4
bass5

Day20
sat
off

Day21
sun
off

Week 5
Day22
Monday
drums1
drums2

Recording - Overdubs
Day23
Day24
Day25
Tuesday Wednesday Thursday
drums 3 drums 5
rhy2
drums 4 rhy gtr1
rhy3

Day26
Friday
rhy4
rhy5

Day27
sat
off

Day 28
sun
off

Week 6
Day 29
Monday
lead vox1
lead vox2

Recording Vocal Tracking

Day 30
Day 31
Day 32
Tuesday Wednesday Thursday
lead vox 3lead vox 5 lead vox 7
lead vox 4lead vox 6 lead vox 8

Day 33
Day 34
Friday
sat
lead vox 9 off
lead vox 10

Day 35
sun
off

Week 7
Day 36
Monday
lead vox1
lead vox2

Recording Vocal Overdubs

Day 37
Day 38
Day 39
Tuesday Wednesday Thursday
lead vox 3lead vox 5 lead vox 7/ bgv
lead vox 4lead vox 6 bgv2

Day 40
Friday
bgv3
bgv4

Day 41
sat
off

Day 42
sun
off

Week 8
day 43
Monday
edit1
edit2

Editing
day 44
day 45
day 46
Tuesday Wednesday Thursday

day 47
Friday

day 48
sat
off

day 49
sun
off

Day 7
Sat
4
4
Day 7
Sun
Off

Day 8
Sunday

Hotels
8 days

Food
8 days

WEEK1
SU

PREPRODUCTION REHEARSAL
MO
TU
WE
TH
1
2
3
4
TRAVEL REHEARSREHEARSREHEARSREHEARS
WEEK 2

WEEK 3

WEEK 4

WEEK 5

WEEK 6

WEEK 7

WEEK 8

WEEK 9

FR
5

RECORDING-TRACKING
MO
TU
WE
TH
9
10
11
GTR 1
GTR3
GTR5
BASS2
GTR 2
GTR4
BASS1
BASS3

12

RECORDING-TRACKING
MO
TU
WE
TH
16
17
18
RHY1
RHY3
RHY5
DRUMS2
RHY2
RHY4
DRUMS1 DRUMS3

19

RECORDING-INTST OVERDUB
MO
TU
WE
TH
23
24
25
GTR 1
GTR3
GTR5
BASS2
GTR 2
GTR4
BASS1
BASS3

26

RECORDING-INST OVERDUB
MO
TU
WE
TH
30
31
32
RHY1
RHY3
RHY5
DRUMS2
RHY2
RHY4
DRUMS1 DRUMS3

33

RECORDING-VOCAL TRACKING
MO
TU
WE
TH
37
38
39
VOX1
VOX3
VOX5
VOX7
VOX2
VOX4
VOX6
VOX8

40

SA
6
REHEARSOFF
FR

SU
7
OFF

SA
13

BASS4
BASS5

SU
14

OFF

SA
20
DRUMS4 OFF
DRUMS5

SU
21

BASS4
BASS5

SU
28

OFF

SA
34
DRUMS4 OFF
DRUMS5

SU
35

VOX9
VOX10

SU
42

OFF

49

RECORDING-EDITING
MO
TU
WE
51
52
EDIT
EDIT
EDIT
EDIT
EDIT
EDIT

53

56

RECORDING-EDITING
MO
TU
WE
58
59
EDIT
EDIT
EDIT
EDIT
EDIT
EDIT

60

WEEK 10 RECORDING-MIXING

FR
54

EDIT
EDIT

EDIT
EDIT

TH
EDIT
EDIT

EDIT
EDIT

SU
57
OFF

SA
62

50
OFF

OFF

FR
61

SU

SA
55

43
OFF

RECORDING-VOCAL OVERDUB
MO
TU
WE
TH
FR
SA
44
45
46
47
48
VOX1
VOX3
VOX5
VOX7 /BGV1 BGV3
OFF
VOX2
VOX4
VOX6
BGV2
BGV4
TH

36
OFF

SA
41

29
OFF

FR

FR

22
OFF

SA
27

15
OFF

FR

FR

SU
63

OFF

HOTEL
8

64
OFF

MO

TU
65

EDIT
EDIT

WE
66

EDIT
EDIT

TH
67

EDIT
EDIT

FR
68

EDIT
EDIT

WEEK 11 RECORDING-MIXING
MO
TU
WE
72
73
EDIT
EDIT
EDIT
EDIT
EDIT
EDIT

74

WEEK 12 RECORDING-MIXING
MO
TU
WE
79
80
EDIT
EDIT
EDIT
EDIT
EDIT
EDIT

81

WEEK 13 RECORDING-MIXING
MO
TU
WE
86
87
EDIT
EDIT
EDIT
EDIT
EDIT
EDIT

88

EDIT
EDIT

TH
EDIT
EDIT

EDIT
EDIT

EDIT
EDIT

85
OFF

SA
90

WEEK 14 RECORDING-MASTERIN
MO
TU
WE
TH
FR
93
94
95
96
MASTER MASTER MASTER PHOTOSHOOT
MASTER MASTER
PHOTOSHOOT

SU
84

OFF

FR
89

78
OFF

SA
83

EDIT
EDIT

TH

SU
77

OFF

FR
82

71
OFF

SA
76

EDIT
EDIT

TH

SU
70

OFF

FR
75

EDIT
EDIT

SA
69

SU
91

OFF

SA
97

92
OFF

SU
98

OFF

99
OFF

FOOD
8