Infinity Song
Wed, Sep 30, 2026 · The Jefferson Theater · Charlottesville
Confirmed
Settlement statement
ProjectedAuto-populated from the accepted offerNet to venue
$4,712
18.7% margin
Per-cap
$50.86
ticket + bar + merch / head
Attendance
481
534 sold / 750 cap (71%)
Deal
Flat guarantee
$10,900 guarantee
Ticket count
Paid sold
534
Comps
27
No-show
53
Scanned
481
Capacity
750
71% 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$18,156
Less credit-card fees (3%)($545)
Less sales tax($914)
Net box office receipts (NBOR)$16,697
Bar+$5,539
Merch commission (20%)+$770
Facility fee + ticketing rebate+$2,136
Total venue revenue$25,142
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($638)
Box office / ticket takersfixed($184)
Bar staffvariable($413)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,195)
Hospitality / rider / cateringvariable($507)
Marketing / adsvariable($577)
Backline rentalvariable($324)
Support / opener buyoutvariable($1,601)
Cleaning / utilities / turnoverfixed($190)
House nut$9,530
Artist walkout (guarantee)($10,900)
Net to venue$4,712
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.