Sammy Rae & The Friends
Sat, Apr 11, 2026 · The Jefferson Theater · Charlottesville
Past
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$5,750
22.9% margin
Per-cap
$49.80
ticket + bar + merch / head
Attendance
491
545 sold / 750 cap (73%)
Deal
Flat guarantee
$9,810 guarantee
Ticket count
Paid sold
545
Comps
16
No-show
54
Scanned
491
Capacity
750
73% sell-through on paid. Comps and no-shows are modeled until the ticketing audit report imports (advance vs walk-up, per price tier, comps).
Revenue
Gross ticket sales$18,530
Less credit-card fees (3%)($556)
Less sales tax($933)
Net box office receipts (NBOR)$17,041
Bar+$5,138
Merch commission (20%)+$786
Facility fee + ticketing rebate+$2,180
Total venue revenue$25,145
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($645)
Box office / ticket takersfixed($184)
Bar staffvariable($418)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,208)
Hospitality / rider / cateringvariable($512)
Marketing / adsvariable($584)
Backline rentalvariable($328)
Support / opener buyoutvariable($1,618)
Cleaning / utilities / turnoverfixed($190)
House nut$9,585
Artist walkout (guarantee)($9,810)
Net to venue$5,750
Modeled from the accepted offer + industry benchmarks (see RESEARCH.md). Live figures populate once ticketing and bar POS are connected. Automated e-sign and payment ledger are the next build.