Compilation License Deal Model

Deal identity

Album title

Track / artist

Rights holder

Territory

PPD — wholesale (USD)

Custom PPD$30.82

Master rate scenarios — click to set active

active

Your target 12.0%

Your ceiling 15.0%

Their ask 25.0%

Drag slider to set rate. Click card to make active.

Mechanical rate

Per unit — statutory 2026$0.131

Volume

Units sold3,000

Total tracks12

Advance (this track)$0

Publishing

Generate client link

Click “Generate link” to build a pre-filled URL for this deal.

The link encodes all current deal settings. Send it to your client — they open it in any browser and see the deal pre-filled. They can adjust sliders but cannot edit the underlying model.

This model has been pre-filled for your deal by your licensing partner. The deal identity, rates, and volume estimates above reflect your specific negotiation. You can adjust any slider to explore scenarios — your changes stay in your browser only.

Deal

Album

—

Track / artist

—

Rights holder

—

Territory

—

Format

12″ vinyl

Mechanical

$0.131 / HFA

Per unit — this track (active scenario)

Master / unit

—

rate × PPD ÷ tracks

Mechanical / unit

—

2026 statutory via HFA

All-in / unit

—

master + mechanical

Advance recoup

N/A

no advance set

Total cost — this track (active scenario)

Master royalties negotiated

—

Mechanical royalties statutory HFA

—

Advance recoupable

—

Total rights cost — this track

—

MFN cascade — full compilation (active scenario)

Total master burden

—

all tracks × units

Total mechanical

—

fixed — ringfenced via HFA

Gross rights burden

—

master + mechanical

Rights % of revenue

—

of total PPD wholesale

All three scenarios — comparison

target vs ask (masters)

—

ceiling vs ask (masters)

—

ask total at max units

—

Sales projection — all three scenarios

Units	Revenue	Target	Ceiling	Their ask	Mechanical	Retained @ target

Payment flow