TOUR BUDGET WITH CWA

	A	B	C	D	E	F	G	H	I	J	K	L
1	SAME SHOW WITH A CWA APPLICATION IN PLACE 45 DAYS PRE SHOW
2	ARTIST IS A DJ, SO NO BAND MEMBERS APPLY. COULD ALSO WORK FOR A SOLO VOCALIST IF THE PRODUCTION MANAGER IS SWITCHED TO SOUND GUY. DEPENDS ON LEVEL.
3	WE ARE NOT A USA CITIZEN AND WE HAVE APPLIED FOR A CWA
4	WE HAVE 3 DAYS, THE GUYS FLY AND MAKE LOAD IN ON TIME ON THE SAME DAY AS THE SHOW, FLY HOME THE FOLLOWING DAY, LAND THE DAY AFTER THAT
5	WE HAVE 2 NIGHTS HOTEL, NOT 3 AS ONE OF THE TOUR DAYS WE ARE IN THE AIR COMING HOME
6	PER DIEMS DO NOT ALWAYS APPLY FOR THE DAY YOU LAND, BUT IN THIS CASE THIS WAS MY WAGES DEAL AND I HAVE INCLUDED IT
7	I HAVE CONTRACTED THE PRODUCER TO PROVIDE ALL PRODUCTION ON MY RIDER AND SHE AGREED
8	I HAVE ALREADY GOT MY WORK PERMITS AND THEY WERE ON A PREVIOUS CWA CLAIM AS A COST IN FULL SO THERE'S NO COST ON THIS BUDGET
9	SOME HOTELS ARE INCLUDED IN MY DEAL BUT NOT ALL. DRIVER FROM AIRPORT TO AND FROM WERE INCLUDED.
10	MY DAY RATE IS 500 EUROS, SO I HAD TO CHANGE IT TO DOLLARS. PER DIEMS I ALREADY AGREED IN THE USA ITS 75 USD.
11
12	DATE	June 1 2020
13	NAME OF SHOW	F*** THE VIRUS FESTIVAL
14	CITY	CITY OF NO ISOLATION
15	COUNTRY	USA
16	FEE	50000
17	CURRENCY	USD
18
19		FLIGHT	CLASS	HOTEL	NIGHTS	TOTAL	DAY RATE	DAYS	TOTAL	PER DIEMS	DAYS	TOTAL
20	ARTIST	3000	BIZ	0	2	0	0	0	0	0	0	0
21	TOUR MANAGER	1000	ECON	0	2	0	540	3	1620	75	3	225
22	PRODUCTION MANAGER	1000	ECON	0	2	0	540	3	1620	75	3	225
23	LIGHT DIRECTOR	1000	ECON	0	2	0	540	3	1620	75	3	225
24	VJ	1000	ECON	0	2	0	540	3	1620	75	3	225
25	PHOTOGRAPHER	1000	ECON	300	2	600	540	3	1620	75	3	225
26	VIDEOGRAPHER	1000	ECON	300	2	600	540	3	1620	75	3	225
27	TOTALS	9000				1200			9720			1350
28
29	ARTIST PARTY TOTAL COSTS		21270
30
31	PRODUCTION
32	LIGHTS	0	PROMOTER
33	SCREENS	0	PROMOTER
34	FX	0	PROMOTER
35	BACKLINE	0	PROMOTER
36	PRODUCTION TOTALS	0
37
38	EXTRAS
39	BELLMAN / TIPS	0
40	INSURANCE @ 2%	0
41	WORK PERMITS	0
42	LAMINATES	0
43	EXTRAS TOTALS	0
44
45	SUMMARY
46	INCOME
47	FEE	50000
48	OUTGOINGS
49	AGENCY COMMISSION 10%	5000
50	WITHOLDING TAX	0
51	STATE TAXES	500	1% IN THIS STATE
52	ARTIST PARTY COSTS	21270
53	PRODUCTION COSTS	0
54	EXTRA COSTS	0
55	TOTAL COSTS	26770
56	PROFIT / LOSS	23230
57
58	MANAGEMENT COMMISSION	4646	**This 20% rate manager take from the profit made by the show
59
60	ARTIST	18584
61
62	PROFIT PERCENTAGE	37.17%
63
64	WHY DO THIS
65	1. AFTER A WHILE YOU WILL GET A FEEL FOR BUDGETS AND CAN PREDICT INCOME, HELPING YOU TO DECIDE IF YOU TAKE ON SHOWS
66	2. SHARE IT WITH YOUR ARTIST SO THEY DON'T GET ALL EXCITED ABOUT EARNING MORE THAN THEY THINK THEY ARE
67
68	DIFFERENCE BETWEEN APPLYING AND NOT APPLYING FOR THE CWA WAS 15000 USD!!
69
70	IN MOST CASES HOWEVER THE USA GOVT ASK FOR THE TAX ON PROFIT NOW.... SO THATS 30% OF THE PROFIT
71	YOU DELCARE YOUR MANAGEMENT COMMISSION IS A COST THE CWA ACCEPT AS A COST
72
73	SO THIS NOW LOOKS LIKE THIS IN THIS CASE
74	ARTIST PROFIT AFTER MGMT	18584
75	TAX AT 30%	5575.2	(TAX CREDIT ROLLS INTO YOUR END OF YEAR TAX RETURN AT HOME IF YOU SAVED THE PAPERWORK)
76	ARTIST ACTUAL PROFIT	13008.8
77	PROFIT %AGE POST TAX	26.02%
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100