Exhibit 99.1 Prager And Fenton Spread Sheet
PRAGER
AND
FENTON
Viashow, Inc
Havana Night Club - The Show
DVD Production - Miami
1/31 - 2/4 2/1 - 2/11 2/14 - 2/18 2/21 - 2/25 2/28 - 3/4 3/7 - 3/11 3/14 - 3/18 Total
TV Truck $75,000 $75,000
Audio Truck 25,000 25,000
Promoter 80,000 80,000
Sound/Light video deposit 50,000 50,000
Material & Carpenters
(rehearsal) 11,000 11,000
-----------
Total 1st Week $241,000
-----------
Hotel (rehearsal) $2,000 2,000
Drapes (RH) 5,000 5,000
Transport (RH) 1,400 1,400
Set Design (RH) 4,000 4,000
Assistant ND 2,000 2,000
Catering (RH) 2,000 2,000
-----------
Total 2nd Week $16,400
-----------
DVD Lou Horovitz $112,500 112,500
Deposit Director (escrow)
Transport RH 1,400 1,400
Catering 2,000 2,000
Carjoset Europe 11,000 11,000
Video Design 50% 3,500 3,500
Airfare prepaid 52,000 52,000
Show Director/Exec 50% 50,000 50,000
Co-Exec 50% 30,000 30,000
-----------
Total 3rd Week $262,400
-----------
1/31 - 2/4 2/1 - 2/11 2/14 - 2/18 2/21 - 2/25 2/28 - 3/4 3/7 - 3/11 3/14 - 3/18 Total
Transport RH $1,400 1,400
Catering RH 2,000 2,000
Hotels Deposit 50% 40,000 40,000
Light Designs 50% RH 4,500 4,500
Pryo & Flying Special Effects
Deposit 20,000 20,000
Crane/Elevator Deposit 15,000 15,000
------------
Total 4th Week $82,900
------------
Transport RH $1,400 1,400
Catering RH 1,400 1,400
Light Designer 50% RH 4,500 4,500
Per Diems RH (60 people) 12,000 12,000
-----------
Total 5th Week $19,300
-----------
1/31 - 2/4 2/1 - 2/11 2/14 - 2/18 2/21 - 2/25 2/28 - 3/4 3/7 - 3/11 3/14 - 3/18 Total
TV Truck $75,000 75,000
Audio Truck 25,000 25,000
Cast 60,000 60,000
Techn TV Truck 28,000 28,000
Sound/Light/Stage 91,000 91,000
Truckloaders 10,000 10,000
Special Effects Techs 60,000 60,000
Staging Supervisor 15,000 15,000
Show Director/Exec 50,000 50,000
Co-Exec 30,000 30,000
Asst. Director 4,000 4,000
Production Asst/Runner 6,000 6,000
Video Engineer 2,500 2,500
Lift Operator 3,000 3,000
Local Transport 18,000 18,000
Video Designer 50% Balance 3,750 3,750
Video Operator 2,500 2,500
Misc. Salaries 5,000 5,000
Hotel 50% Balance 40,000 40,000
Misc. Hotel 2,000 2,000
Misc. Production office 1,000 1,000
Phones 5,000 5,000
Office Supplies 2,000 2,000
Sound/Light/Video Balance 25,000 25,000
Special Effects 20,000 20,000
Cranes 15,000 15,000
Set Designer 7,000 7,000
Camera Techs 187,500 187,500
Misc Supplies 7,000 7,000
CD Live Recording Staff & Equip 11,000 11,000
Rights and Clearances 100,000 100,000
-------------
Total 6th Week $911,250
-------------
-------------
Total Production Costs $1,533,250
-------------