ENSEMBLE NAME

TY
CI

E
PA
PE
N

IC

L
OW

CA

PR
TY

TA
E
M
E
E

O
T

T
/T

NU
NU

KE

KE
TE

LD

BT
CO
TY

C
DA

SO

SU
VE
VE

IN
CI

TI

TI
1 300
Howick All Sa### Presales GA 0 $ - $ -
Online 0 $ - $ -
Auckland
Door sales 120 $ - $ - $ -

2 200
St George's ### Presales GA 20 $ 20.00 $ 400.00
Online 30 $ 20.00 $ 600.00
Thames
Door sales 30 $ 20.00 $ 600.00 $ 1,600.00
0
3 300
St Peter's Ca### Presales GA 40 $ 20.00 $ 800.00
Hamilton Online 30 $ 20.00 $ 600.00
Door sales 50 $ 20.00 $1,000.00 $ 2,400.00

4 270
Warkworth T### Presales GA 10 $ 20.00 $ 200.00
Online 10 $ 20.00 $ 200.00
Warkworth
Door sales 30 $ 20.00 $ 600.00 $ 1,000.00

5 250
St Luke's Ch ### Presales GA 40 $ 20.00 $ 800.00
Online 70 $ 20.00 $1,400.00
Auckland
Door sales 40 $ 20.00 $ 800.00 $ 3,000.00

Sub Total 1320 520 $8,000.00

Sponsorship Sponsorship $ 400.00
Percentage at capacity 39.39% $8,400.00
 CONCERT 1 Howick CONCERT 2 Thames
INCOME Breakdown INCOME Breakdown

Ticket Sales $ - Ticket Sales

Other event income $ 400.00 Other event income
TOTAL INCOME $ 400.00 TOTAL INCOME

EXPENDITURE EXPENDITURE
Artist Fees Player 1 $ 100.00 Artist Fees Player 1
Player 2 $ 100.00 Player 2
Player 3 $ 100.00 Player 3
Player 4 $ 100.00 Player 4
Artists Travel $ 20.00 Artists Travel
Venue Rental $ - Venue Rental
MISC EVENT COSTS Poster printing $ 8.00 MISC EVENT COSTS Poster printing
Poster distribution $ 20.00 Poster distribution
Credit Card charges $ 20.00 Credit Card charges
TOTAL EXPENSE $ 468.00 TOTAL EXPENSE

GROSS MARGIN EVENTS $ (68.00) GROSS MARGIN EVENTS

TOTAL INCOME $ 8,400.00

TOTAL EXPENSE $ 4,734.00
PROFIT/LOSS $3,666
 CONCERT 3 Hamilton CONCERT 4
INCOME Breakdown INCOME

$ 1,600.00 Ticket Sales $ 2,400.00 Ticket Sales

$ - Other event income $ - Other event income
$ 1,600.00 TOTAL INCOME $ 2,400.00 TOTAL INCOME

EXPENDITURE EXPENDITURE
$ 150.00 Artist Fees Player 1 $ 150.00 Artist Fees
$ 150.00 Player 2 $ 150.00
$ 150.00 Player 3 $ 150.00
$ 150.00 Player 4 $ 150.00
$ 80.00 Artists Travel $ 80.00 Artists Travel
$ 250.00 Venue Rental $ 250.00 Venue Rental
$ 8.00 MISC EVENT COSTS Poster printing $ 8.00 MISC EVENT COSTS
$ 80.00 Poster distribution $ 80.00 Poster distribution
$ 25.00 Credit Card charges $ 35.00 Credit Card charges
$ 1,043.00 TOTAL EXPENSE $ 1,053.00 TOTAL EXPENSE

$ 557.00 GROSS MARGIN EVENTS $ 1,347.00 GROSS MARGIN EVENTS

Warkworth CONCERT 5 Auckland
Breakdown INCOME Breakdown

### Ticket Sales $ 3,000.00

$ - Other event income $ -
### TOTAL INCOME $ 3,000.00

EXPENDITURE
Player 1 $ 150.00 Artist Fees Player 1 $ 150.00
Player 2 $ 150.00 Player 2 $ 150.00
Player 3 $ 150.00 Player 3 $ 150.00
Player 4 $ 150.00 Player 4 $ 150.00
$ 60.00 Artists Travel $ -
$ 319.00 Venue Rental $ 450.00
Poster printing $ 8.00 MISC EVENT COSTS Poster printing $ 8.00
Poster distribution $ 60.00 Poster distribution $ -
Credit Card charges $ 25.00 Credit Card charges $ 40.00
### TOTAL EXPENSE $ 1,098.00

$ (72.00) GROSS MARGIN EVENTS $ 1,902.00