Indecision
Sat, May 23, 2026 · The Jefferson Theater · Charlottesville · w/ Hash the Band
On sale
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$9,741
33.5% margin
Per-cap
$54.66
ticket + bar + merch / head
Attendance
518
575 sold / 750 cap (77%)
Deal
Flat guarantee
$9,570 guarantee
Ticket count
Paid sold
575
Comps
31
No-show
57
Scanned
518
Capacity
750
77% 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$19,550
Less credit-card fees (3%)($587)
Less sales tax($984)
Net box office receipts (NBOR)$17,980
Bar+$7,937
Merch commission (20%)+$829
Facility fee + ticketing rebate+$2,300
Total venue revenue$29,046
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($663)
Box office / ticket takersfixed($184)
Bar staffvariable($429)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,242)
Hospitality / rider / cateringvariable($526)
Marketing / adsvariable($600)
Backline rentalvariable($337)
Support / opener buyoutvariable($1,663)
Cleaning / utilities / turnoverfixed($190)
House nut$9,735
Artist walkout (guarantee)($9,570)
Net to venue$9,741
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.