The California Honeydrops
Fri, Oct 2, 2026 · The Jefferson Theater · Charlottesville · w/ Jontavious Willis
Confirmed
Settlement statement
ProjectedAuto-populated from the accepted offerNet to venue
$5,719
24.2% margin
Per-cap
$59.09
ticket + bar + merch / head
Attendance
390
433 sold / 750 cap (58%)
Deal
Flat guarantee
$8,850 guarantee
Ticket count
Paid sold
433
Comps
21
No-show
43
Scanned
390
Capacity
750
58% 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$14,722
Less credit-card fees (3%)($442)
Less sales tax($741)
Net box office receipts (NBOR)$13,539
Bar+$7,700
Merch commission (20%)+$624
Facility fee + ticketing rebate+$1,732
Total venue revenue$23,595
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($577)
Box office / ticket takersfixed($184)
Bar staffvariable($374)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,081)
Hospitality / rider / cateringvariable($458)
Marketing / adsvariable($522)
Backline rentalvariable($293)
Support / opener buyoutvariable($1,447)
Cleaning / utilities / turnoverfixed($190)
House nut$9,026
Artist walkout (guarantee)($8,850)
Net to venue$5,719
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.