Evan Honer
Tue, Jun 16, 2026 · The Jefferson Theater · Charlottesville · w/ Thomas Rowland
Confirmed
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$10,998
33.6% margin
Per-cap
$58.58
ticket + bar + merch / head
Attendance
545
605 sold / 750 cap (81%)
Deal
Flat guarantee
$11,810 guarantee
Ticket count
Paid sold
605
Comps
28
No-show
60
Scanned
545
Capacity
750
81% 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$20,570
Less credit-card fees (3%)($617)
Less sales tax($1,035)
Net box office receipts (NBOR)$18,918
Bar+$10,482
Merch commission (20%)+$872
Facility fee + ticketing rebate+$2,420
Total venue revenue$32,692
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($681)
Box office / ticket takersfixed($184)
Bar staffvariable($441)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,276)
Hospitality / rider / cateringvariable($541)
Marketing / adsvariable($616)
Backline rentalvariable($346)
Support / opener buyoutvariable($1,709)
Cleaning / utilities / turnoverfixed($190)
House nut$9,884
Artist walkout (guarantee)($11,810)
Net to venue$10,998
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.