Madison Cunningham
Sat, Sep 19, 2026 · The Jefferson Theater · Charlottesville
Confirmed
Settlement statement
ProjectedAuto-populated from the accepted offerNet to venue
$4,754
19.5% margin
Per-cap
$52.41
ticket + bar + merch / head
Attendance
454
504 sold / 750 cap (67%)
Deal
Flat guarantee
$10,300 guarantee
Ticket count
Paid sold
504
Comps
17
No-show
50
Scanned
454
Capacity
750
67% 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$17,136
Less credit-card fees (3%)($514)
Less sales tax($862)
Net box office receipts (NBOR)$15,759
Bar+$5,933
Merch commission (20%)+$726
Facility fee + ticketing rebate+$2,016
Total venue revenue$24,434
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($620)
Box office / ticket takersfixed($184)
Bar staffvariable($402)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,161)
Hospitality / rider / cateringvariable($492)
Marketing / adsvariable($561)
Backline rentalvariable($315)
Support / opener buyoutvariable($1,555)
Cleaning / utilities / turnoverfixed($190)
House nut$9,380
Artist walkout (guarantee)($10,300)
Net to venue$4,754
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.