Bs Exhibit 4

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

in the books of broadway show

income statement for the week ended

particulars 7/31/2011 8/21/2011


performance week 82 85 no
number of performances 8 8 yes
box office recepits 897041 726334 no
salaries:
stars 45392 39718 no
star percentages 5134 0 no
other 130430 134437 no
180956 174155 no

departments:
rehersals and work cells 7376 7376 yes
elecrics and sound 1702 1702 yes
coustumes and hair 2837 2837 yes
cast replacement 8511 8511 yes
other 4369 4369 yes
24795 24795 yes
rentals 36512 36512 yes
fixed fees 18294 18181 no
advertising and publicity 114615 114615 yes
general and administrative 56688 56163 no

theater
fixed rent 27519 27519 yes
percentage rent 44852 36317 no
other 176473 180469 no
248844 244304 no
total weekly expenses before royalties 680704 668726 no

royalty gurantees 23107 23107 yes


yes
total weekly expenses 703812 691833 no

weekly profit, pre-pool 193229 34501 no

weekly profit
week 82 193229
week 85 34501

weekly profit
250000

200000 193229

150000

100000

50000 34501

0
week 82 week 85

salaries: week 82 week 85


stars 45392 39718
star percentages 5134 0
other 130430 134437

week 82

st
stars star percentages other

departments: week 82 week 85


rehersals and work cells 7376 7376
elecrics and sound 1702 1702
coustumes and hair 2837 2837
cast replacement 8511 8511
other 4369 4369

week 82

rehersals and work cells elecrics and sound coustumes and hair rehersals and work cells
cast replacement other cast replacement

week 82 week 85
revenue 897041 726334
total expenses 703812 691833
profit 193229 34501

profit

total expenses

revenue

0 100000 200000 300000 400000 500000 600000 700000 800000 900000

week 85 week 82
income box office receipts income
week 82 897041 1000000
week 85 726334 897041
900000
800000
700000
600000
500000
400000
300000
200000
100000
0
week 82

expenses week 82 week 85


salaries 180956 174155
300000
departments 24795 24795
rentals 36512 36512 250000
fixed fees 18294 18181
200000 180956
advertising and publicity 114615 114615 174155
general and administrative 56688 56163 150000
theater 248844 244304
100000

50000 3651236512
2479524795

0
s ts s
rie en al
a nt
s al rtm re
pa
de

total weekly expenses


week 82 703812 total weekly expenses
week 85 691833 705000 703812

700000

695000

690000
700000

695000

690000

685000
week 82

week 85

stars star percentages other


week 85

rehersals and work cells elecrics and sound coustumes and hair
cast replacement other
income

041

726334

k 82 week 85

expenses

248844
244304

114615
114615

5668856163
3651236512
2479524795 1829418181

ts s es ity ve r
en al fe te
e nt blic ra
ti ea
rtm r ed pu is t th
pa fix d i n
de an m
g ad
si n an
d
rti al
dve er
a e n
g

week 82 week 85

total weekly expenses


12

total weekly expenses


720000

691833
703812
700000
total weekly expenses
720000

691833
703812
700000

82 week 85
680000
week 82
weekly expenses

703812

691833
weekly expenses

703812

691833

week 82 week 85

You might also like