world championship boxing jamaica
DESCRIPTION
nTRANSCRIPT
-
CATHERINE HALL STADIUM MONTEGO BAY SPORTS COMPLEX
MONTEGO BAY JAMAICA
AUGUST 8, 2015
-
ARCHIE KEATON ENTERTAINMENT
PURSE EXPENSES
Bout #10 Total
MAIN EVENT FIGHTER PURSE #1 $2,000,000.00
MAIN EVENT FIGHTER PURSE #2 $500,000.00
Bout #9
C0-MAIN EVENT FIGHTER PURSE #1 $500,000.00
CO-MAIN EVENT FIGHTER PURSE #2 $250,000.00
Bout #8
PURSE TOTAL $25,000.00
Bout #7
PURSE TOTAL $25,000.00
Bout #6
PURSE TOTAL $25,000.00
Bout #5
PURSE TOTAL $15,000.00
Bout #4
PURSE TOTAL $15,000.00
Bout#3
PURSE TOTAL $12,000.00
Bout#2
PURSE TOTAL $12,000.00
Bout#1
PURSE TOTAL $10,000.00
PURSE TOTAL $3,379,000
AIR TRAVEL
Group Package $28,750.00
GROUND TRAVEL
Group Package $13,350.00
HOTEL/LODGING/MEALS
Group Package $35,000.00
TOTAL $77,100.00
VENUE
C.H. $75,000.00
MEDIA TECH BUILD-OUT
$75,000.00
PPV CONSULTANT
BOX T.V. $50,000.00
TOTAL $200,000.00
P&A BUDGET
$900,000.00
TOTAL $900,000.00
EXPENSE TOTAL
$4,565,100.00
$1,177,100.00 USD This Portion of the expense budget has to liquid
and ready to used according to the draw schedule
for working capital.
-
ARCHIE KEATON ENTERTAINMENT
INCOME
INDEMAND/CABLE Total
Projected 500,000 Buys @ $49.99 $24,995,000.00
DISH NETWORK
Projected 500,000 Buys @ $49.99 $24,995,000.00
DIRECT TV NETWORK
Projected 500,000 Buys @ $49.99 $24,995,000.00
COMMERCIAL SALES @ $2,400.00 $ TBA
TV J ( JAMAICAN NATIONAL TV) $TBA
VIRTUAL GATE TOTAL $74,985,000.00
60% NET WORK PERCENTAGE $44,991,000.00
40% AK ENTERTAINMENT $29,994,000.00
PRE-EVENT CONCERT INCOME
5,000 Tickets at $50.00 USD $250,000.00
10,000 Tickets at $25.00 USD $250,000.00
CONCERT GATE TOTAL $500,000.00
MAIN EVENT INCOME
10,000 Tickets @ $35.00 (Stadium Level) $350,000.00
2,500 Tickets @ $70.00 ( Lower Level) $175,000.00
5,000 Tickets @ $95.00 (Group Level) $475,000.00
2,000 Tickets @ $550.00 (Ringside) $1,100,000.00
2,000 Tickets @ $1200.00 (V.I.P Ringside) $2,400,000.00
250 Ringside Tables @$2,500 ( V.I.P.) $625,000.00
HARD GATE TOTAL $5,125,000.00
TOTAL INCOME AK ENTERTAINEMNT $35,619,000.00
EXPENSES TOTAL $4,556,100.00
ACTUAL INCOME $31,062,900.00