Kolby Cooper
Fri, Jun 19, 2026 · The Jefferson Theater · Charlottesville
Confirmed
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$16,500
43.1% margin
Per-cap
$63.81
ticket + bar + merch / head
Attendance
592
658 sold / 750 cap (88%)
Deal
Flat guarantee
$11,650 guarantee
Ticket count
Paid sold
658
Comps
24
No-show
66
Scanned
592
Capacity
750
88% 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$26,320
Less credit-card fees (3%)($790)
Less sales tax($1,325)
Net box office receipts (NBOR)$24,206
Bar+$10,509
Merch commission (20%)+$947
Facility fee + ticketing rebate+$2,632
Total venue revenue$38,294
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($713)
Box office / ticket takersfixed($184)
Bar staffvariable($462)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,335)
Hospitality / rider / cateringvariable($566)
Marketing / adsvariable($645)
Backline rentalvariable($362)
Support / opener buyoutvariable($1,788)
Cleaning / utilities / turnoverfixed($190)
House nut$10,144
Artist walkout (guarantee)($11,650)
Net to venue$16,500
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.