💸 Revenue Breakdown (Updated Pricing)

🎟️ Ticket Sales & Digital Access

• General Admission (700 @ $111): $77,700

• VIP (200 @ $333): $66,600

• Ultra VIP (100 @ $555): $55,500

• Online Meet & Greets (50 @ $1,000): $50,000

• In Person Meet & Greets (10 @ $5,000): $50,000

• Livestream (100,000 @ $29.99): $2,999,000

• Video on Demand Sales (20,000 @ $25): $500,000

💰 Additional Revenue

• Merch (1,000 units @ $39.99): $39,990

• Food & Bar Revenue (avg of $25K–$40K): $32,500

• Sponsorship (avg of $50K–$150K): $100,000

📊 Total Estimated Revenue:

$3,970,290

🔄 Suggested Revenue Share

Beele (Artist)38% $1,508,710.20

Fanmio (Streaming Tech)20% $794,058.00

555 Venue15%$595,543.50

Heartbeats.tv (Producer)15% $595,543.50

Promo / Ad Spend10% $397,029.00

Reserve Buffer (Remaining)2 % $79,405.80

📊 Projected Expenses & Margin

• Total All-In Projected Spend: $62K – $97K
• With expected revenue upwards of $3.75M, this still delivers a margin of 96%+ before final splits.
• You could even prepay expenses with early livestream sales or sponsors to eliminate risk.