Act:

MISC
Tour: UK SPRIN
Show # Day & Date
1 1st May
2 2nd May
3 3rd May
4 4th May
5 5th May
MISC
UK SPRING
City Venue
MISC Small arena
MISC Large theatre
MISC Medium arena
MISC Large theatre
MISC Large theatre
Venue
Date

Tickets sold

Total

Ticket price

Gross income
Less vat

Prs

Net income

Expenses
Income less expenses

Expenses:

Hall rent
Box office commission
Credit card commission
Stagehands / runners
Security
Venue staff
Electrician
Power / hotel
Spot light hire
Spot ops
Scaffolding / staging
Barrier
Catering
Telephone
Insurance
Insurance
Furniture
Forklift/cherry pickers
Rigging / riggers
Medical
Drapes
Fireman
Billboards
Advertising
Support act
Misc 1
Misc 2
Misc 3
Misc 4
Misc 5
Misc 6
Misc 7
Misc 8

Total

Advances

Cash from venue

Cheque from venue
 UK SPRING

1
Total Misc
1st may

Top 16,930 3,950

Second 6,440 1,970
Third 3,250 1,750
Fourth 0 0
26,620 7,670

Top £40.00
Second £30.00
Third £25.00
Fourth £0.00
951,650 £260,850.00
848,930 £232,694.02

25,468 £6,980.82

823,462 £225,713.20

292,893 £68,970.16
nses 530,568 £156,743.04

Misc

105,213 £22,571.32
ion 0 £0.00
ssion 0 £0.00
ers 23,500 £6,000.00
10,000 £3,000.00
0 £0.00
0 £0.00
0 £0.00
0 £0.00
1,300 £400.00
ng 1,000 £0.00
3,500 £1,500.00
9,000 £3,000.00
250 £150.00
Cancellation 8,531 £2,008.84
Public liabilty 2,400 £600.00
0 £0.00
ers 1,700 £800.00
9,050 £3,000.00
600 £0.00
1,500 £1,500.00
0 £0.00
0 £0.00
National 43,000 £10,000.00
Local 29,000 £8,000.00
Artwork 3,400 £2,000.00
 Print & distribution 2,710 £1,000.00
Mail out 12,650 £1,000.00
Leaflets & posters 11,250 £1,000.00
Leafletting 5,650 £0.00
Radio 0 £0.00
3,000 £0.00
Towels 400 £100.00
Rep 1,050 £300.00
Runner's petrol 130 £10.00
1,050 £0.00
2,060 £1,030.00
0 £0.00
0 £0.00
0 £0.00

292,893 £68,970.16

0 £0.00

0 £0.00
e 0 £0.00

Misc
 2 3 4
Misc Misc Misc
2nd may 3rd may May4th/5th

2,430 6,700 3,850

970 1,500 2,000
0 500 1,000
0 0 0
3,400 8,700 6,850

£40.00 £40.00 £40.00

£30.00 £30.00 £30.00
£0.00 £25.00 £25.00
£0.00 £0.00 £0.00
£126,300.00 £325,500.00 £239,000.00
£112,667.26 £290,365.74 £213,202.50

£3,380.02 £8,710.97 £6,396.07

£109,287.24 £281,654.77 £206,806.42

£43,182.20 £90,892.84 £89,848.22

£66,105.04 £190,761.93 £116,958.20

Misc Misc Misc

£13,114.47 £28,165.48 £41,361.28

£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£3,500.00 £8,000.00 £6,000.00
£1,000.00 £4,000.00 £2,000.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£400.00 £500.00 £0.00
£0.00 £1,000.00 £0.00
£0.00 £2,000.00 £0.00
£3,000.00 £0.00 £3,000.00
£100.00 £0.00 £0.00
£1,257.73 £2,647.36 £2,616.94
£600.00 £600.00 £600.00
£0.00 £0.00 £0.00
£400.00 £0.00 £500.00
£1,050.00 £3,500.00 £1,500.00
£0.00 £0.00 £600.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£10,000.00 £13,000.00 £10,000.00
£6,000.00 £7,000.00 £8,000.00
£700.00 £350.00 £350.00
 £0.00 £1,000.00 £710.00
£650.00 £5,000.00 £6,000.00
£750.00 £7,000.00 £2,500.00
£150.00 £5,000.00 £500.00
£0.00 £0.00 £0.00
£0.00 £0.00 £3,000.00
£100.00 £100.00 £100.00
£250.00 £250.00 £250.00
£10.00 £100.00 £10.00
£150.00 £650.00 £250.00
£0.00 £1,030.00 £0.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00
£0.00 £0.00 £0.00

£43,182.20 £90,892.84 £89,848.22

£0.00 £0.00 £0.00

£0.00 £0.00 £0.00

£0.00 £0.00 £0.00

Misc Misc Misc

 CITY VENUE

1 MISC Small arena

2 MISC Large theatre
3 MISC Medium arena
4 MISC Large theatre
5
0
0
0
0
0
MISC
UK SPRING

DATE TICKETS NET EXPENSES

SOLD INCOME

1st May 7,670 £225,713 £68,970

2nd May 3,400 £109,287 £43,182
3rd May 8,700 £281,655 £90,893
4th/5th May 6,850 £206,806 £89,848
TOTALS 26,620 £823,462 £292,893

Guarantee

Overage
Balance due

Less:

Deposit paid
Deposit paid
Deposit paid
Deposit paid
Deposit paid
Total deposits

Advances on the road

Misc recharge 1
Misc 2
Misc 3
Misc 4
Misc 5
Misc 6
Misc 7
Misc 8
Total recharges

Balance due to artist

 80%

GROSS BAND DEPOSIT

PROFIT 80% ADVANCES

£156,743 £125,394 £0
£66,105 £52,884 £0
£190,762 £152,610 £0
£116,958 £93,567 £0
£530,568 £424,455 £0

£0

£424,455
£424,455

£0

£0
 £0

£424,455
 ARTIST: MISC

Settlement Sheet SHOWDATE: 1st May

CITY: MISC

12-Jul-19 VENUE: Small arena

Show 1
ACTUAL
Price: £40.00 £30.00 £25.00 £0.00
Capacity 4,000 2,000 2,000 0 8,000

Artist 30 0 0 0 30
Agent 0 0 0 0 0
Promoter 10 0 0 0 10
Promotional 0 0 0 0 0
House 10 0 0 0 10
Kills 0 30 0 0 30
Tickets unpaid 50 30 0 0 80
Tickets unsold 0 0 250 0 250

Tickets sold 3950 1970 1750 0 7,670

Gross income £158,000.00 £59,100.00 £43,750.00 £0.00 £260,850.00

Less vat £140,945.58 £52,720.79 £39,027.65 £0.00 £232,694.02
Prs £4,228.37 £1,581.62 £1,170.83 £0.00 £6,980.82
Net income £136,717.22 £51,139.16 £37,856.82 £0.00 £225,713.20

expenses £68,970.16

Income less expenses £156,743.04

Expenses - show

Hall rent £22,571.32

Box office commission £0.00
Credit card commission £0.00
Stagehands / runners £6,000.00
Security £3,000.00
Venue staff £0.00
Electrician £0.00
Power / hotel £0.00
Spot light hire £0.00
Spot ops £400.00
Scaffolding / staging £0.00
Barrier £1,500.00
Catering £3,000.00
Telephone £150.00
Insurance cancellation £2,008.84
Insurance public liabilty £600.00
Furniture £0.00
Forklift/cherry pickers £800.00
Rigging / riggers £3,000.00
Medical £0.00
Drapes £1,500.00
Fireman £0.00
Billboards £0.00
Advertising National £10,000.00
Local £8,000.00
Artwork £2,000.00
Print & distribution £1,000.00
Mail out £1,000.00
Leaflets & posters £1,000.00
Tv £0.00
Radio £0.00
Support act £0.00
Misc 1 Towels £100.00
Misc 2 Rep £300.00
Misc 3 Runner's petrol £10.00
Misc 4 Truck parking £0.00
Misc 5 Kitchen hire £1,030.00
Misc 6 £0.00
Misc 7 £0.00
Misc 8 £0.00

Total costs £68,970.16

Advances £0.00
 ARTIST: MISC

Settlement Sheet SHOWDATE: 2nd May

CITY: MISC

12-Jul-19 VENUE: Large theatre

SHOW 2
ACTUAL
Price: £40.00 £30.00 £0.00
Capacity 2,500 1,000 0 0 3,500

Artist 30 0 0 0 30
Agent 0 0 0 0 0
Promoter 10 0 0 0 10
Promotional 0 0 0 0 0
House 0 0 0 0 0
Kills 30 30 0 0 60
Tickets unpaid 70 30 0 0 100
Tickets unsold 0 0 0 0 0

Tickets sold 2430 970 0 0 3,400

Gross income 97,200.00 29,100.00 0.00 0.00 £126,300.00

Less vat 86,708.30 25,958.97 0.00 0.00 £112,667.26
Prs 2,601.25 778.77 0.00 0.00 £3,380.02
Net income 84,107.05 25,180.20 0.00 0.00 £109,287.24

expenses £43,182.20

Income less expenses £66,105.04

Expenses - show

Hall rent £13,114.47

Box office commission £0.00
Credit card commission £0.00
Stagehands / runners £3,500.00
Security £1,000.00
Venue staff £0.00
Electrician £0.00
Power / hotel £0.00
Spot light hire £0.00
Spot ops £400.00
Scaffolding / staging £0.00
Barrier £0.00
Catering £3,000.00
Telephone £100.00
Insurance Cancellation £1,257.73
Insurance Public liabilty £600.00
Furniture £0.00
Forklift/cherry pickers £400.00
Rigging / riggers £1,050.00
Medical £0.00
Drapes £0.00
Fireman £0.00
Billboards £0.00
Advertising National £10,000.00
Local £6,000.00
Artwork £700.00
Print & distribution £0.00
Mail out £650.00
Leaflets & posters £750.00
Leafletting £150.00
Radio £0.00
Support act £0.00
Misc 1 Towels £100.00
Misc 2 Rep £250.00
Misc 3 Runner's petrol £10.00
Misc 4 Truck parking £150.00
Misc 5 £0.00
Misc 6 £0.00
Misc 7 £0.00
Misc 8 £0.00

Total costs £43,182.20

Advances £0.00

Cash from venue £0.00

Cheque from venue £0.00
 ARTIST: MISC

Settlement Sheet SHOWDATE: 3rd May

CITY: MISC

12-Jul-19 VENUE: Medium arena

Show 3
ACTUAL
Price: £40.00 £30.00 £25.00 £0.00
Capacity 7,000 2,000 1,000 0 10,000

Artist 50 0 0 0 50
Agent 0 0 0 0 0
Promoter 30 0 0 0 30
Promotional 0 0 0 0 0
House 20 0 0 0 20
Kills 0 0 200 0 200
Tickets unpaid 100 0 200 0 300
Tickets unsold 200 500 300 0 1,000

Tickets sold 6700 1500 500 0 8,700

Gross income 268,000.00 45,000.00 12,500.00 0.00 £325,500.00

Less vat 239,072.26 40,142.73 11,150.76 0.00 £290,365.74
Prs 7,172.17 1,204.28 334.52 0.00 £8,710.97
Net income 231,900.09 38,938.45 10,816.24 0.00 £281,654.77

expenses £90,892.84

Income less expenses £190,761.93

Expenses - show

Hall rent £28,165.48

Box office commission £0.00
Credit card commission £0.00
Stagehands / runners £8,000.00
Security £4,000.00
Venue staff £0.00
Electrician £0.00
Power / hotel £0.00
Spot light hire £0.00
Spot ops £500.00
Scaffolding / staging £1,000.00
Barrier £2,000.00
Catering £0.00
Telephone £0.00
Insurance cancellation £2,647.36
Insurance public liabilty £600.00
Furniture £0.00
Forklift/cherry pickers £0.00
Rigging / riggers £3,500.00
Medical £0.00
Drapes £0.00
Fireman £0.00
Billboards £0.00
Advertising National £13,000.00
Local £7,000.00
Artwork £350.00
Print & distribution £1,000.00
Poster sites £5,000.00
Ladder adverts £7,000.00
Tv £5,000.00
Radio £0.00
Support act £0.00
Misc 1 Towels £100.00
Misc 2 Rep £250.00
Misc 3 Runner's petrol £100.00
Misc 4 Mixer position £650.00
Misc 5 Kitchen hire £1,030.00
Misc 6 £0.00
Misc 7 £0.00
Misc 8 £0.00

Total costs £90,892.84

Advances £0.00

Cash from venue £0.00

Cheque from venue £0.00
 ARTIST: MISC

Settlement Sheet SHOWDATE: May 4th/5th

CITY: MISC

12-Jul-19 VENUE: Large Theatre

Show 4
ACTUAL
Price: £40.00 £30.00 £25.00 £0.00
Capacity 4,000 2,000 1,000 0 7,000

Artist 100 0 0 0 100

Agent 0 0 0 0 0
Promoter 40 0 0 0 40
Promotional 0 0 0 0 0
House 10 0 0 0 10
Kills 0 0 0 0 0
Tickets unpaid 150 0 0 0 150
Tickets unsold 0 0 0 0 0

Tickets sold 3850 2000 1000 0 6,850

Gross income 154,000.00 60,000.00 25,000.00 0.00 £239,000.00

Less vat 137,377.34 53,523.64 22,301.52 0.00 £213,202.50
Prs 4,121.32 1,605.71 669.05 0.00 £6,396.07
Net income 133,256.02 51,917.93 21,632.47 0.00 £206,806.42

expenses £89,848.22

Income less expenses £116,958.20

Expenses - show

Hall rent £41,361.28

Box office commission £0.00
Credit card commission £0.00
Stagehands / runners £6,000.00
Security £2,000.00
Venue staff £0.00
Electrician £0.00
Power / hotel £0.00
Spot light hire £0.00
Spot ops £0.00
Scaffolding / staging £0.00
Barrier £0.00
Catering £3,000.00
Telephone £0.00
Insurance cancellation £2,616.94
Insurance public liabilty £600.00
Furniture £0.00
Forklift/cherry pickers £500.00
Rigging / riggers £1,500.00
Medical £600.00
Drapes £0.00
Fireman £0.00
Billboards £0.00
Advertising National £10,000.00
Local £8,000.00
Artwork £350.00
Print & distribution £710.00
Tv £6,000.00
Leaflets & posters £2,500.00
Leafletting £500.00
Radio £0.00
Support act £3,000.00
Misc 1 Towels £100.00
Misc 2 Rep £250.00
Misc 3 Runner's petrol £10.00
Misc 4 Flyman £250.00
Misc 5 £0.00
Misc 6 £0.00
Misc 7 £0.00
Misc 8 £0.00

Total costs £89,848.22

Advances £0.00

Cash from venue £0.00

Cheque from venue £0.00