๐Ÿ“… Sample Monthly Schedule โ€“ Large Hall

Sept 2 (Mon) โ€“ Film Screening โ€“ Arthouse premiere + director Q&A

Sept 3 (Tue) โ€“ Documentary Screening โ€“ Environmental film + expert talk

Sept 4 (Wed) โ€“ Creative Evening โ€“ Poetry & philosophy night

Sept 5 (Thu) โ€“ E-sports Viewing โ€“ League of Legends World Championship match

Sept 6 (Fri) โ€“ Chamber Concert โ€“ Jazz Trio โ€œNorthern Lightsโ€ live

Sept 7 (Sat) โ€“ Theater Performance โ€“ Premiere: โ€œCity Voicesโ€ (Modern Play)

Sept 8 (Sun) โ€“ VIP Concert โ€“ Acoustic piano & cello duo

Sept 9 (Mon) โ€“ Business Forum โ€“ Future of Urban Culture mini-forum

Sept 10 (Tue) โ€“ Creative Evening โ€“ Art & Society discussion

Sept 11 (Wed) โ€“ Film Screening โ€“ Indie short films showcase

Sept 12 (Thu) โ€“ Documentary Night โ€“ Historical documentary screening

Sept 13 (Fri) โ€“ Chamber Concert โ€“ Baroque ensemble live

Sept 14 (Sat) โ€“ E-sports Final โ€“ Baltic E-sports Cup โ€” Grand Final

Sept 15 (Sun) โ€“ Theater Performance โ€“ โ€œWhispers of Tallinnโ€ youth production

Sept 16 (Mon) โ€“ Public Talk โ€“ โ€œArt and Technologyโ€ with guest speakers

Sept 17 (Tue) โ€“ Film Screening โ€“ Arthouse documentary feature

Sept 18 (Wed) โ€“ Creative Evening โ€“ Author Talk Night

Sept 19 (Thu) โ€“ Business Meetup โ€“ Cultural Entrepreneurship workshop

Sept 20 (Fri) โ€“ Ceremony โ€“ Baltic Startup Awards Night

Sept 21 (Sat) โ€“ Festival Opening โ€“ Baltic Sea Film Days โ€” Red Carpet Event

Sept 22 (Sun) โ€“ Festival Screenings โ€“ Feature & documentary competition

Sept 23 (Mon) โ€“ Conference โ€“ Green Tech Startups Pitch Day

Sept 24 (Tue) โ€“ Film Screening โ€“ Competition short films

Sept 25 (Wed) โ€“ Documentary Program โ€“ New Voices in Film

Sept 26 (Thu) โ€“ Public Discussion โ€“ Future of Independent Cinemas

Sept 27 (Fri) โ€“ Chamber Concert โ€“ String Quartet โ€œKosmos Soundsโ€

Sept 28 (Sat) โ€“ Theater Performance โ€“ Guest Company: Contemporary Drama

Sept 29 (Sun) โ€“ Grand Closing Event โ€“ Cross-disciplinary Arts Showcase

Sept 30 (Mon) โ€“ Maintenance Day โ€“ No public events (staff training & upkeep)


๐Ÿ“Œ Important Points:

- Theater performances and concerts generate the highest revenue.

- Film screenings and creative evenings keep the hall active on weekdays.

- E-sports events and ceremonies add flexibility and draw new audiences.

Estimated Ticket Revenues โ€“ Large Hall

Based on Sample Monthly Schedule โ€“ 28 events

Event Type | Avg. Ticket Price (โ‚ฌ) | Avg. Attendance | Events per Month | Estimated Revenue (โ‚ฌ)

---------------------------------------------------------------------------------------------------------

Theater Performances | 25 | 220 | 3 | 16,500

Film Screenings | 10 | 150 | 8 | 12,000

Chamber & VIP Concerts | 30 | 250 | 4 | 30,000

Creative Evenings | 12 | 120 | 3 | 4,320

E-sports Viewings | 10 | 180 | 2 | 3,600

Ceremonies & Conferences | 40 | 300 | 8 | 96,000

---------------------------------------------------------------------------------------------------------

Total Estimated Monthly Ticket Revenue: โ‚ฌ162,420

Staffing Requirements

Large Hall (28 events per month)

-------------------------------------------------------

Role | Staff per Event | Events per Month | Total Shifts | FTE (1 FTEโ‰ˆ20 shifts)

------------------------------|-----------------|------------------|--------------|-----------------------

Box Office Cashiers | 2 | 28 | 56 | 2.8

Ushers | 4 | 28 | 112 | 5.6

Bartenders/Baristas | 2 | 28 | 56 | 2.8

Technicians (Sound/Lighting) | 3 | 28 | 84 | 4.2

Cleaning & Maintenance Staff | 2 | 28 | 56 | 2.8

Event Manager | 1 | 28 | 28 | 1.4

Security | 2 | 28 | 56 | 2.8

Total | โ€” | โ€” | 448 | โ‰ˆ22.4 FTE


Staffing Costs โ€“ Large Hall (Monthly)

-------------------------------------

Role | FTE | Staff (Rounded) | Avg. Salary per FTE (โ‚ฌ) | Monthly Cost (โ‚ฌ)

------------------------------|-------|-----------------|-------------------------|------------------

Box Office Cashiers | 2.8 | 3 | 2,000 | 6,000

Ushers | 5.6 | 6 | 2,000 | 12,000

Bartenders/Baristas | 2.8 | 3 | 2,200 | 6,600

Sound & Lighting Technicians | 4.2 | 5 | 2,500 | 12,500

Cleaning & Maintenance Staff | 2.8 | 3 | 1,800 | 5,400

Event Managers | 1.4 | 2 | 3,000 | 6,000

Security | 2.8 | 3 | 2,500 | 7,500

Total | 22.4 | 25 | โ€” | 56,000