ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Theatre503 FULL LENGTH RUNS Total Seater from 2026
Please download a copy of this sheet if you would like to save and edit your own version.
Sections in orange can be edited per your preference.
3
4
Number of preview performances4
5
Total Writers Nights performances2
6
Press night1
7
Number of P&B matinee performances1
8
Number of PWYC performances2
9
Number of standard performances17
10
Total performances27
11
12
Capacity64
13
14
Ticket SalesTicket PriceQuantity
Max gross total yield
15
Preview & P&B Matinee Ticket£15.00272 £ 4,080.00
16
Writers Night £10.00112 £ 1,120.00
17
Pay What You Choose (avg. ticket price of £10)
£10.00128 £ 1,280.00
18
Concession Ticket£20.00435 £ 8,700.00
19
Standard Ticket£24.00652 £ 15,648.00
20
Comp Tickets£0.00116 £ -
21
22
Total Gross Potential £ 30,828.00
23
Net of VAT £ 25,690.00 Theatre503Co-Producer
24
Potential Gross Yield at given percentage
65% £ 20,038.20
25
Potential Net Yield at given percentage
 £ 16,698.50 SPLIT50% £ 8,349.25 £ 8,349.25
26
27
Playtext SalesNumberVAT Exempt    
28
via Zettle (Card Machine at Box Office)80 £ 640.00     
29
TOTAL £ 640.00 SPLIT100% £ - £ 640.00
30
31
Cost of Sales
32
Merchant Fees    
33
Spektrix charges    
34
4% of gross Spektrix sales £ 801.53
35
 VAT on Spektrix £ 160.31
36
   TOTAL £ 961.83
37
     
38
Total Card sales estimate = £ 16,698.50 0
card transactions (est.)
 
39
Cardnet Merchant services =2.02%
of gross card sales =
£ 337.31
40
Opayo Card processing =  £ 0.12 per transaction £ -
41
 VAT on Opayo £ -
42
     £ -
43
Zettle charges    
44
1.75% of gross Zettle sales (est. 10% of tickets sold via Zettle i.e. on the door PLUS playtext sales) £ 40.42
45
     
46
Total cost of sales =    £ 961.83
47
48
  + £ 337.31
49
  + £ -
50
  + £ 40.42 Theatre503
Co-Producer
51
  = £ 1,339.57 50% £ 669.78 £ 669.78
52
     
53
Totals    
54
Net ticket yield    £ 16,698.50
55
Net playtext yield £ 640.00
56
     £ 17,338.50
57
Less    
58
Box Office Split (50%)    £ 8,349.25
59
Cost of Sales    £ 669.78
60
PRS £ 1.94 x no. of performances =27 £ 52.38
61
    £ 9,071.41
62
     
63
TOTAL DUE TO CO-PRODUCER AT65%CAPACITY  £ 8,267.09
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100