Pablo Cruise
Mon, Jun 1, 2026 · The Jefferson Theater · Charlottesville
Confirmed
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$9,837
32% margin
Per-cap
$58.57
ticket + bar + merch / head
Attendance
512
569 sold / 750 cap (76%)
Deal
Flat guarantee
$11,170 guarantee
Ticket count
Paid sold
569
Comps
29
No-show
57
Scanned
512
Capacity
750
76% 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$19,346
Less credit-card fees (3%)($580)
Less sales tax($974)
Net box office receipts (NBOR)$17,792
Bar+$9,821
Merch commission (20%)+$819
Facility fee + ticketing rebate+$2,276
Total venue revenue$30,708
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($659)
Box office / ticket takersfixed($184)
Bar staffvariable($427)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,234)
Hospitality / rider / cateringvariable($523)
Marketing / adsvariable($596)
Backline rentalvariable($335)
Support / opener buyoutvariable($1,653)
Cleaning / utilities / turnoverfixed($190)
House nut$9,701
Artist walkout (guarantee)($11,170)
Net to venue$9,837
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.