Venue Operations                   Venue Operations Expenses
    
10,000 seat venue x $60.00    $600,000.00 Potential Earnings
   
Arena (per night rental)           $35,000.00
Production (sound/light)          $40,000.00
Travel (air/bus)                        $10,000.00
Accommodations                    $5000.00
Security                                   $2000.00
Marketing                                $20,000.00
Insurance (on 3 million)          $5000.00
Promoter (20%)                      $120,000.00
Socan (Royalties dues 3%)     $18,000.00

Total                                       $255,000.00

Potential Earnings                  $600,000.00

(-) The Total Estimated Expense    $255,000.00

Total Gross Potential Earning        $345,000.00
(-) Managers cut (20%)                  $69,000.00
(-) Agent (10%)                             $34,500.00

Total to Artist/Band                      $241,500.00
Before Opening act is paid