...by $15 million leaves you $15 million to pay new expenses over and above the expenses that already vary with revenues. In other words, you're assuming that $15 million gross is $15 million net. Most likely, $15 million in additional gross revenues from ticket sales, merchandise sales, and food & beverage sales would be whittled down significantly by costs of goods sold, additional wages, and additional operating overheads related to the revenue generation. In this scenario, you also add a new coaching staff salary increment to the expense load. Maybe $45 million is too high, but you'll need more than $15 million in new gross revenues.