Event Ticket Price Calculator

Currency

Capacity & Sales

Venue Capacity

Expected Sell-Through (%)

Comp Tickets

Paid Tickets (auto): -

Artist Fee (landed)

Production Costs

Promotion Costs

Other Fixed Costs

Fixed Total (auto): -

Ticket Tax Rate (%)

Performing Rights (%)

Other Variable Rate (%)

Variable Flat (currency)

Total Variable Rate (auto): -

Target Profit Margin (%)

Margin (decimal): -

Break-Even Avg Price

Target Avg Price

Paid Tickets: -

Net / Ticket @ Target: -

Total Net @ Target: -

Implied Profit @ Target: -

Sell-Through %	Paid Tickets	Break-Even Price	Target Price

Formula: P = (Fixed/N + Flat) / (1 - Rates). Rates include ticket tax %, performing rights %, and other var %.

Daily Report Discipline Record

Period: 1–24 December 2025 · Weekdays only · Onboarding applied · Executive & Retainer excluded

Staff	1	2	3	4	5	8	9	10	11	12	15	16	17	18	19	22	23	24	Score
Miftah Taofik	✅	✅	✅	✅	✅	✅	✅	✅	✅	✅	✅	✅	✅	✅	⚠️	✅	✅	✅	100
Erseto Wicaksono	✅	✅	✅	✅	✅	✅	✅	✅	⚠️	⚠️	✅	✅	✅	✅	⚠️	✅	✅	✅	95
Aldi Aldos	✅	✅	✅	✅	✅	⚠️	⚠️	⚠️	✅	✅	✅	✅	✅	✅	⚠️	⚠️	⚠️	⚠️	90
Reffy Aziz Rahman	❌	❌	❌	❌	❌	❌	❌	❌	✅	✅	✅	✅	✅	✅	⚠️	✅	✅	✅	70
Chandra Tresnadi	✅	✅	❌	❌	❌	✅	✅	❌	❌	❌	✅	✅	✅	✅	—	⚠️	⚠️	⚠️	65
Alya Aulia	✅	✅	❌	❌	❌	✅	✅	❌	❌	❌	✅	✅	✅	✅	—	❌	❌	❌	55
Farhan	✅	✅	❌	❌	❌	✅	✅	❌	❌	❌	✅	✅	✅	✅	—	❌	❌	❌	55
Melati Vita	❌	❌	❌	❌	❌	⚠️	⚠️	⚠️	✅	❌	❌	❌	✅	❌	—	❌	❌	❌	45
Hira	✅	✅	✅	❌	❌	✅	✅	❌	❌	❌	❌	❌	❌	❌	—	❌	❌	❌	50
Afradiva	❌	❌	❌	❌	❌	❌	❌	❌	❌	❌	✅	❌	❌	❌	—	⚠️	⚠️	⚠️	40
Nabila (Onboarding)	OB														—	—	—	—	100*

Legend: ✅ Valid EOD · ⚠️ Late (counted) · ❌ No report · — Weekend · OB Onboarding
Score: Valid EOD ÷ Mandatory Days × 100