Trousdale
Sun, May 31, 2026 · The Jefferson Theater · Charlottesville · w/ verygently
Confirmed
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$11,063
33.7% margin
Per-cap
$55.89
ticket + bar + merch / head
Attendance
579
643 sold / 750 cap (86%)
Deal
Flat guarantee
$11,730 guarantee
Ticket count
Paid sold
643
Comps
22
No-show
64
Scanned
579
Capacity
750
86% 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$25,720
Less credit-card fees (3%)($772)
Less sales tax($1,295)
Net box office receipts (NBOR)$23,654
Bar+$5,713
Merch commission (20%)+$926
Facility fee + ticketing rebate+$2,572
Total venue revenue$32,865
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($704)
Box office / ticket takersfixed($184)
Bar staffvariable($456)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,319)
Hospitality / rider / cateringvariable($559)
Marketing / adsvariable($637)
Backline rentalvariable($358)
Support / opener buyoutvariable($1,766)
Cleaning / utilities / turnoverfixed($190)
House nut$10,072
Artist walkout (guarantee)($11,730)
Net to venue$11,063
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.