Arcy Drive
Sun, May 10, 2026 · The Jefferson Theater · Charlottesville
On sale
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$14,470
39.3% margin
Per-cap
$59.26
ticket + bar + merch / head
Attendance
613
681 sold / 750 cap (91%)
Deal
Flat guarantee
$12,130 guarantee
Ticket count
Paid sold
681
Comps
14
No-show
68
Scanned
613
Capacity
750
91% 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$27,240
Less credit-card fees (3%)($817)
Less sales tax($1,371)
Net box office receipts (NBOR)$25,052
Bar+$8,103
Merch commission (20%)+$981
Facility fee + ticketing rebate+$2,724
Total venue revenue$36,860
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($727)
Box office / ticket takersfixed($184)
Bar staffvariable($471)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,362)
Hospitality / rider / cateringvariable($577)
Marketing / adsvariable($658)
Backline rentalvariable($369)
Support / opener buyoutvariable($1,823)
Cleaning / utilities / turnoverfixed($190)
House nut$10,260
Artist walkout (guarantee)($12,130)
Net to venue$14,470
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.