{
    "deal_id": "deal_majestic_dallas_001",
    "name": "John Doe - Majestic Theatre Dallas",
    "deal_type": "guarantee_vs_percentage_nbor",
    "created_at": "2024-11-04T12:00:00Z",
    "initialized_from_template": "tpl_john_tour_v1",
    "versions": [
        {
            "version_id": "v_working_01",
            "status": "working",
            "static_variables": {
                "v_guarantee": 36750,
                "v_artist_percentage": 90,
                "v_bonus_per_ticket": 1.05,
                "v_bonus_cap_tickets": 1621,
                "v_merch_artist_percentage": 85
            },
            "clause_blocks": [
                {
                    "clause_block_id": "cb_show_01",
                    "clause_block_ref": "CB_SHOW_01",
                    "name": "Show - Majestic Theatre",
                    "inputs": [
                        {
                            "input_key": "SHOW_METADATA_INPUT",
                            "input_type": "object",
                            "name": "Show Details",
                            "status": "C",
                            "value": {
                                "date": "2024-01-26",
                                "venue": "Ryman Auditorium",
                                "city": "Nashville",
                                "state": "TN"
                            }
                        },
                        {
                            "input_key": "BOX_OFFICE_INPUT",
                            "input_type": "object",
                            "name": "Box Office Sales",
                            "status": "P",
                            "value": {
                                "total_gross": 89357.48,
                                "total_sold": 1621,
                                "tiers": [
                                    {
                                        "name": "Reserved 1",
                                        "quantity": 564,
                                        "price": 62.48,
                                        "sold": 564
                                    },
                                    {
                                        "name": "Reserved 2",
                                        "quantity": 860,
                                        "price": 51.98,
                                        "sold": 860
                                    },
                                    {
                                        "name": "Reserved 3",
                                        "quantity": 247,
                                        "price": 41.48,
                                        "sold": 227
                                    }
                                ]
                            }
                        },
                        {
                            "input_key": "TAX_FEE_INPUT",
                            "input_type": "object",
                            "name": "Taxes and Fees",
                            "status": "P",
                            "value": {
                                "total_taxes": 6334.39,
                                "total_fees": 4255.13
                            }
                        },
                        {
                            "input_key": "EXPENSE_INPUT",
                            "input_type": "object",
                            "name": "Expenses",
                            "status": "P",
                            "value": {
                                "total_fixed": 25389,
                                "total_variable": 2332.03,
                                "support_cost": 1575,
                                "breakdown": [
                                    {
                                        "name": "Advertising",
                                        "amount": 7875
                                    },
                                    {
                                        "name": "Rent",
                                        "amount": 3675
                                    },
                                    {
                                        "name": "Stagehands",
                                        "amount": 1837.5
                                    },
                                    {
                                        "name": "Security",
                                        "amount": 1050
                                    },
                                    {
                                        "name": "Catering",
                                        "amount": 210
                                    }
                                ]
                            }
                        }
                    ],
                    "states": [
                        {
                            "state_key": "SHOW_FINANCIALS",
                            "state_type": "object",
                            "name": "Show Financial Summary",
                            "status": "C",
                            "value": {
                                "gross_receipts": 89357.48,
                                "taxes": 6334.39,
                                "fees": 4255.13,
                                "net_receipts": 78767.96,
                                "total_expenses": 29296.03,
                                "adjusted_gross": 49471.93,
                                "artist_split_earnings": 44524.74,
                                "tickets_sold": 1621
                            },
                            "calculation": {
                                "type": "aggregate",
                                "fields": {
                                    "gross_receipts": "BOX_OFFICE_INPUT.value.total_gross",
                                    "taxes": "TAX_FEE_INPUT.value.total_taxes",
                                    "fees": "TAX_FEE_INPUT.value.total_fees",
                                    "net_receipts": "this.gross_receipts - this.taxes - this.fees",
                                    "total_expenses": "EXPENSE_INPUT.value.total_fixed + EXPENSE_INPUT.value.total_variable + EXPENSE_INPUT.value.support_cost",
                                    "adjusted_gross": "MAX(0, this.net_receipts - this.total_expenses)",
                                    "artist_split_earnings": "this.adjusted_gross * v_artist_percentage / 100",
                                    "tickets_sold": "BOX_OFFICE_INPUT.value.total_sold"
                                }
                            }
                        }
                    ],
                    "financial_clauses": [
                        {
                            "clause_id": "clause_primary_deal",
                            "name": "Guarantee vs Settlement",
                            "trigger": "true",
                            "amount": 44524.74,
                            "calculation": "MAX(v_guarantee, SHOW_FINANCIALS.value.artist_split_earnings)",
                            "calculation_metadata": {
                                "guarantee_component": 36750,
                                "percentage_component": 44524.74,
                                "winning_path": "percentage",
                                "calculation_summary": "MAX($36,750.00, $44,524.74) = $44,524.74"
                            },
                            "payment_terms": [
                                {
                                    "payment_term_id": "pt_balance",
                                    "payment_term_name": "Balance Payment",
                                    "payment_type": "lump_sum",
                                    "amount": {
                                        "type": "remaining_balance"
                                    },
                                    "due_date": {
                                        "type": "relative",
                                        "trigger": "settlement",
                                        "offset_days": 0
                                    }
                                }
                            ]
                        },
                        {
                            "clause_id": "clause_ticket_bonus",
                            "name": "Ticket Bonus",
                            "trigger": "SHOW_FINANCIALS.value.tickets_sold > 0",
                            "amount": 1702.05,
                            "calculation": "MIN(SHOW_FINANCIALS.value.tickets_sold, v_bonus_cap_tickets) * v_bonus_per_ticket",
                            "calculation_metadata": {
                                "tickets_sold": 1621,
                                "bonus_cap": 1621,
                                "bonus_rate": 1.05,
                                "calculation_summary": "MIN(1621, 1621) * $1.05 = $1,702.05"
                            }
                        }
                    ]
                }
            ]
        }
    ]
}