| Date | Location / Theme | Total Investment | Return | Net Profit | Payback Period Date |
|---|---|---|---|---|---|
| 05/22/2025 | The Garage | $1,050 | $4,050 | $3,000 | 07/14/2025 |
| 05/25/2025 | Signing Party/ Yacht PArty | $6,750 | $20,250 | $13,500 | 07/17/2025 |
| 05/31/2025 | Euphoria | $35,090 | $44,480 | $9,390 | 07/05/2025 |
| 06/01/2025 | Skyway Theater | $15,950 | $50,250 | $34,300 | 07/06/2025 |
| 06/04/2025 | Knitting Factory | $14,900 | $47,500 | $32,600 | 07/09/2025 |
| 06/05/2025 | Real Art Tacoma | $9,900 | $18,500 | $8,600 | 07/10/2025 |
| 06/06/2025 | Barboza | $5,900 | $18,000 | 12,100 | 07/11/2025 |
| 06/12/2025 | HK Hall | $20,900 | $44,000 | $23,100 | 07/17/2025 |
| 06/14/2025 | Toads Place | 15,900 | $63,000 | $41,700 | 07/19/2025 |
| Total | $126,340 | $310,030 | $183,690 |
Minneapolis, MN, Bloomington, MN, Washington, DC, Baltimore, MD, Tacoma, WA , Spokane, WA,, Seattle, WA, Oakland, CA, Eugene, OR Portland, OR, New York, Ny, Long Branch, Nj, Patterson, NJ, Manhattan, Nj, Harlem, NJ, New Haven Ct, Greenwich, CT, Hartford, CT, Stanford, CT, Brooklyn, NY, Albany, NY, Rhode Island, Vermont, Yacht Parties and Resorts on the east coast
Date: Saturday, April 26, 2025 - 12 - 4 PM
Main Act: Istayfamous
Compound: Various Talents
(^^^^ pick from Placement)
Red Carpet Event
Departure: 11:00 AM
Transition time: 10 min
Travel time: 35 min
Arrival: 11:45 AM
Location: Greenbelt Cinema 129 Center way, Greenbelt, MD 20770 USA
Capacity: 150
Duties: Red Carpet Event/ Meet N Greet/ Social Media Promotion/
Content/ Networking/ Screening of Episode 1 and 2 Live Q&A with the Cast & Creators
Departure: 4:00 PM
Date: May 22nd 2025
Main Act: Istayfamous
Compound: Various Talents
(^^^^ pick from Placement)
I bet on me" Baltimore Showcase/ DMV DJ COALITION
Departure: 06:00 PM - 12:00 AM
Transition time: 10 min
Travel time: 35 min
Arrival: 07:00 PM
Location: The Garage / 6 E Lafayette Ave, Baltimore, MD 21202 USA
Capacity: 500
Duties: "Performance / Meet N Greet / Social Media Promotion/ $500 cash prize
$2,500 distribution, Opening slot on 1900Rugrat show/Content/ Networking/
Date: May 25th 2025
Main Act: Istayfamous
Compound: Various Talents
(^^^^ pick from Placement)
Signing Party
Departure: 11:00 AM - 02:00 AM
Transition time: 10 min
Travel time: 35 min
Location: Middle River Landing Marina /1901 Old Eastern Ave, Essex, MD 21221 USA
Capacity: 100
Duties: Signing Party/ Meet N Greet/ Social Media Promotion/
Content/ Networking/ Official Launch
Arrival: 02:15 AM
Date: Saturday, May 31st, 2025
Main Act: 1900Rugrat
Compound: Various Talents
(^^^^ pick from Placement)
"I Bet On ME" DMV
Date: Saturday, May 31st, 2025
Time: 07:00 PM
Main Act: 1900Rugrat
Payout: Appreciated Value
Theme: "I Bet On ME" DMV
Supporting Talent: Goldie14, Bob Almighty, MicMAN
Capacity: 1,100
Location: Euphoria / 1301 Ponca St, Baltimore, MD 21224 USA
Description: Performance, Content, Plot Logic, Marketing, Placement
Duties: 20 min or 3 song performance, Must take 10 Pictures, 3 Live testimonies, 2 Social media posting, 2 Video Drop
CleanCutDiamonds Tour
Date: Sunday, June 1, 2025 - 6:00 PM-12:00 AM
Main Act: Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Departure: 02:00 PM
Transition time: 15 MIN
Arrival: 03:00 PM
Location: Mall Of America / 60 E Broadway, Bloomington, MN 55425
Capacity: 20K
Duties: Meet N Greet/ Social Media Promotion/ Content/ Networking/
Departure: 07:00 PM
Transition time: 15 MIN
Travel: 45 Mins
Arrival: 8:00 PM
Location: Skyway Theater / 711 Hennepin Ave Minneapolis, MN 55403
Capacity: 2,500
Duties: 20 Min Set/ Content/ Networking /
Departure: 1:00 AM
Date: Monday, June 2, 2025 /08:00PM
Main Act: Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Departure: 12:00 PM
Transition time: 20 MIN
Travel time: 20 mins
Arrival: 1:00 PM
Location: Paisley Park /
7801 Audubon Road Chanhassen, Minnesota 55317 USA
Capacity: 600
Duties: 30 min Performance / Tiny Desk/ Interview/ Content
Departure: 4:00 PM
Departure: 07:00 PM
Transition time: 20 MIN
Travel time: 40 mins
Arrival: 8:00 PM
Location: Irondale Highschooler / Graduation Ceremony
3M Arena at Mariucci, 1901 4th St SE, Minneapolis, MN 55455, USA
Capacity: 2K
Duties: 20 Min Set/ Content/ Networking / Announce "1400 Award Winner"
Date: Thursday, June 4, 2025 /07:00PM
Main Act: Sleep Theory / Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Departure: 05:30 PM
Transition time: 20 MIN
Travel time: 40 mins
Arrival: 7:00 PM
Location: Knitting Factory 919 W. Sprague Ave - Spokane, WA USA
Capacity: 1500
Duties: 20 Min Set/ Content/ Networking /
Departure: 01:00 AM
Date: Friday, June 5, 2025 /07:00PM
Main Act: Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Distance: 300 Miles
Time: 04 Hrs / 30 Mins
Departure: 07:00 PM
Transition time: 20 MIN
Travel time: 40 mins
Arrival: 8:00 PM
Location: Real Art Tacoma / 5412 South Tacoma Way Tacoma, WA 98409 USA
Capacity: 300
Duties: 20 Min Set/ Content/ Networking /
Departure: 01:00 AM
Date: Saturday, June 6, 2025 /07:00PM
Main Act: Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Distance: 33 Miles
Time: 40 Mins
Departure: 4:00 PM
Transition time: 20 MIN
Travel time: 40 mins
Arrival: 5:00 PM
Location: TOKiMONSTA Festival / 925 East Pike Street98122 Seattle, WA, US(206) 709-9442 USA
Capacity: 10K
Duties: 1 Song performance/ Content/ Networking /
Departure: 09:00 PM
Arrival: 09:00 PM
Transition time: 20 MIN
Travel time: 40 mins
Arrival: 10:00 PM
Location: Barboza / 925 E. Pike St. Seattle, WA 98122 USA
Capacity: 200
Duties: After Party / 20 Min Set/ Content/ Networking /
Departure: 02:00 AM
Pre arrival date 06/11/2025
Date: Thursday, June 12, 2025 /06:00PM-11:00PM
Main Act: Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Distance: 230 Miles
Time: 4 hours
Departure: 08:00 PM
Transition time: 05 MIN
Travel time: 15 mins
Arrival: 08:25 PM
Location: Hk Hall/ 605 W 48th St, New York, NY 10036 USA
Capacity: 1,500
Duties: 20 min set/ Song performance/ Meet n Greet / Content/ Networking /
___________
Departure: 12:00 AM
Transition time: 5 MIN
Travel time: 25 mins
Arrival: 12:30 AM Mins
Location: 230 Fifth Rooftop Bar / 1150 Broadway, New York, NY 10001 USA
Capacity: 1200
Duties: After Party / 1 song set/ Content/ Networking /Music Video
Departure: 04:00 AM
Date: Saturday, June 14, 2025 /06:00PM-12:00PM
Main Act: Goldie14
Compound: Ayo Sk3tch, MicMan,
(^^^^ pick from Placement)
Distance: 81 Miles
Time: 1 HR 30 MIns
Departure: 05:00 PM
Transition time: 10MIN
Travel time: 25 mins
Arrival: 05:45 PM
Location: Toads Place / 300 York St. New Haven, CT 06511USA
Capacity: 1000
Duties: Performance/ 3 song set/ Content/ Networking /Collect Music video scenes
Departure: 01:00 AM
Location: Euphoria Night Club
Description & Break down: Rental Fee/ Marketing/ Promotions: $5K
Insurance $350 / Brand Signage, Custom Decor, Comp riders, Security $500 = $850
Cost to buy in New Haven, Connecticut Market :$3K
Additional detail to keep in consideration:
- Rental Space holding 1000 capacity, club riders for talent, V.I.P. tables, (option to charge for parking)
- Vendor's & Entertainment must have proof of insurance.
- 100% Percentage of total gross sales from event earnings
- 0% Percentage of Bar is additional revenue stream and is contingent on turn out of event.
- 15K reserve to secure additional content creators, influencers as needed for marketing and segmentation purposes. This same reserve may not be used and may only accessible to resolve unfortunate or unforeseen occurrences to stay within profit range.
- No Secondary Venue for after party.
Actual Cost: $8,850
Actual Cost with Reserve: $23,850
$1,,500
$2,000
Front end
$4,000K
$1,500K
Redo ing
$8,500
Backend
$8,500
Back End
Location: Euphoria Night Club
Description & Break down: Rental Fee/ Marketing/ Promotions: $5K
Insurance $350 / Brand Signage, Custom Decor, Comp riders, Security $500 = $850
Cost to buy in New Haven, Connecticut Market :$3K
Additional detail to keep in consideration:
- Rental Space holding 1000 capacity, club riders for talent, V.I.P. tables, (option to charge for parking)
- Vendor's & Entertainment must have proof of insurance.
- 100% Percentage of total gross sales from event earnings
- 0% Percentage of Bar is additional revenue stream and is contingent on turn out of event.
- 15K reserve to secure additional content creators, influencers as needed for marketing and segmentation purposes. This same reserve may not be used and may only accessible to resolve unfortunate or unforeseen occurrences to stay within profit range.
- No Secondary Venue for after party.
Actual Cost: $8,850
Actual Cost with Reserve: $23,850
$1,,500
$2,000
Front end
$4,000K
$1,500K
Redo ing
$8,500
Backend
$8,500
Back End
Ticket Tier /1,000 Capacity / Estimated 650 on event day
- 100% Percentage of total gross sales from event earnings
$25 (Early Bird/ Online Price)
$7.5K = 300 Tickets
$50 (General)
$12.5K = 250 Tickets
$500 (V.IP + Meet N Greet + Slot (Performance)
50 Tickets ( Group by 2/ 100 Tickets)
$3K = 6 Slots
Our Estimated share: $23,000
__________________________________________________________________________
Total Investment: $8,850
Return: $23,000
___________________________________________________________________________
Net Profit: $14,150
Gross ROI: 159.55%
Gross Margin: 61.52%
Efficiency Ratio: 38.48% (for every .39 cents, we generate a $1.00)
Payback Period: 45 Days
___________________________________________________________________________
Option: When additional 15K Reserve is used to resolve a worst case senecio
Total Investment with Reserve usage: $23,850
Return: $23,000
___________________________________________________________________________
Net Profit: –$850
Gross ROI: –3.56%
Gross Margin: –3.70%
Efficiency Ratio: 103.70% (for every $1.03 cents, we generate a $1.00)
Payback Period: 45 Days
Location: Sky Box Theater
Description & Break down: Rental Fee/ Marketing/ Promotions: $12K
Insurance $350 / Brand Signage, Custom Decor, Comp riders, Security $500 = $850
Cost to buy in Bloomington, MN Market :$3K
Additional detail to keep in consideration:
- Rental Space holding 2500 capacity, club riders for talent, V.I.P. tables, (option to charge for parking)
- Vendor's & Entertainment must have proof of insurance.
- 100% Percentage of total gross sales from event earnings
- 0% Percentage of Bar is additional revenue stream and is contingent on turn out of event.
- 20K reserve to secure additional content creators, influencers as needed for marketing and segmentation purposes. This same reserve may not be used and may only accessible to resolve unfortunate or unforeseen occurrences to stay within profit range.
- No Secondary Venue for after party.
Actual Cost: $15,850
Actual Cost with Reserve: $35,850
Ticket Tier /2,500 Capacity / Estimated1350 on event day
- 100% Percentage of total gross sales from event earnings
$35 (Early Bird/ Online Price)
$26,250 = 750 Tickets
$50 (General)
$25K = 500 Tickets
$1,000 (V.IP + Meet N Greet + Slot (Performance, 10 tickets)
50 Tickets ( Group by 2/ 100 Tickets)
$5K = 5 Slots
Our Estimated share: $56,250
__________________________________________________________________________
Total Investment: $15,850
Return: $56,250
___________________________________________________________________________
Net Profit: $40,400
Gross ROI: 254.79%
Gross Margin: 71.82%
Efficiency Ratio: 28.18% (for every .29 cents, we generate a $1.00)
Payback Period: 45 Days
___________________________________________________________________________
Option: When additional 20K Reserve is used to resolve a worst case senecio
Total Investment with Reserve usage: $35,850
Return: $56,250
___________________________________________________________________________
Net Profit: $20,400
Gross ROI: 56.91%
Gross Margin: 36.27%
Efficiency Ratio: 63.73% (for every $.64 cents, we generate a $1.00)
Payback Period: 45 Days
Minneapolis, MN
Phoenix, AZ
Denver, CO
Portland, OR
Seattle, WA
Concord, CA
Oakland, CA
Los Angeles, CA
Cleveland, OH
Columbus. OH
Cincinnati, OH
Cuyahoga Falls, OH
St. Louis, MO
Jefferson, MO
Rogers, AR
Indianapolis, IN
Fort Wayne, IN
Joliet, IL
Chicago, IL
Detroit, MI
Flint, MI
Mansfield, MA
Baltimore, MD
Bridgeport, CT
Brooklyn, NY
New York, NY
Poughkeepsie, NY
Pittsburgh. PA
Allentown, PA
Philadelphia, PA
Charlotte, NC
Raleigh, NC
Atlanta, GA
Jacksonville, FL
Miami, FL
Houston, TX
Irving, TX
Houston, TX / Castle Houston /9344 Richmond Ave, 77063
Cleveland, OH /Privilege Gentleman's Club /12820 Brook park Rd, 44130
Joliet, IL /The forge/ 22 W Cass St, 60432
Baltimore, MD / Medusa Night Club/ 401 W Baltimore ST , 21201
Fremont, OH / Da Pittsop / 503 W. State ST, 43420
Pittsburgh, PA / Club Elegance / 804 Braddock Ave, Braddock, PA 15104
Erie, PA/ Warner Theater / 811 State St, Erie, PA 16501
______
Target Markets:
Cleveland, OH/ Connect Lounge/ 2456 Lakeside Ave E, 44114
Columbus, Ohio/ Social Club/ 4419 Crossroads Center,43232
Option
(Forum / /144 N Wall St,43215)
Dayton, OH/ Arena / 4515 Salem Ave, Dayton, OH 45416
Dallas, TX /
Atlanta, GA /
Indianapolis, IN / Emerson Theater / 4630 E 10th St Indianapolis, IN 46201
Chicago, IL /
Milwaukee, WI / Revel Bar/ 2246 S Kinnickinnic Ave,53207
Missouri /
Minnesota /
Richmond, VA / Ember Music Hall / 309 E Broad St, Richmond, VA 23219
Clean Cut Diamonds/ Cover: Yes/ Sub Audio:1 / Sub Audio / Set Distribution Date / Roll Out / Roll IN
No loyalty / Cover: Yes / Sub Audio: 1 / Set Distribution Date / Roll Out / Roll IN
Rush / Cover / Sub Audio/ Set Distribution Date / Roll Out / Roll In
All fall down / Cover / /Sub Audio/ Set Distribution Date / Roll Out / Roll In
Inferno / Cover / Sub Audio/ Set Distribution Date / Roll Out / Roll In
?/Cover / Sub Audio/ Set Distribution Date / Roll out / Roll IN
?/Cover / Sub Audio/ Set Distribution Date / Roll out / Roll IN
?/Cover / Sub Audio/ Set Distribution Date / Roll out / Roll IN
2 INTERVIEWS / 5 MIC DROPS / 50 BLOGS / 100 SOCIAL MEDIA POST / 3 SHOWS /
Choose ( One)
_________
( Goal 23 tracks bringing 1,500- 3200 streams daily)
( Goal 8 - 20 million streams per track collectively, 3 Albums or EP, 2 years)
( Goal Distribution 9k-80k Annually)
( Get charted or have a system charting company record the sales to present to investor)
(to pitch to Royalty Rights companies or Companies' expectations for marketing budgets or production budgets )
This proposal is a documented suggestion in attempts to increase the revenue earned and value with the Goldie14 brand. We will manage the business theme synopsis, provide the entertainment portion, generate ticket sales for live in studio show, and contribute . The results of this plan is secured by empowering the unique selling proposition of Goldie14 and consumer incentive offered when businesses invest into the niche marketing the brand posses
With consistently marketing and implementing a series of specific collective action plans. Our efforts will lead to becoming circulation source of entertainment news/ Agency on influencers /Streaming medium grossing $10K profits per established market. Our goal is 15 markets totaling $150K in Revenue per region. Our goal is for our platform to produce entities that gross from bookings, distributions, sync placements. The daily income will come from advertisement, membership, and to distribute 4 hours of content. 40 mins of the 4 hours submitted have to be advertisement. Our goal is to stream content on a platform that will pay $3 per 1000 streams or better.
Date: Monday, June 1, 2025 - 8:00 PM
Main Act: Goldie14
Capacity: 2,500
Location: Sky Box Theater 711 Hennepin Ave Minneapolis, MN 55403
20 Min Set
Date: Mon, June 2, 2025 - 8:00 PM
Main Act: Goldie14 , Various Acts
Capacity: 2K
Location: Irondale Highschooler / Graduation Ceremony
2425 Long Lake Rd, New Brighton, MN 55112
3M Arena at Mariucci, 1901 4th St SE, Minneapolis, MN 55455, USA