Fred Armisen
Wed, Oct 7, 2026 · The Jefferson Theater · Charlottesville
Confirmed
Settlement statement
ProjectedAuto-populated from the accepted offerNet to venue
$1,146
6.5% margin
Per-cap
$50.48
ticket + bar + merch / head
Attendance
339
377 sold / 750 cap (50%)
Deal
Flat guarantee
$7,700 guarantee
Ticket count
Paid sold
377
Comps
13
No-show
38
Scanned
339
Capacity
750
50% 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$12,818
Less credit-card fees (3%)($385)
Less sales tax($645)
Net box office receipts (NBOR)$11,788
Bar+$3,752
Merch commission (20%)+$542
Facility fee + ticketing rebate+$1,508
Total venue revenue$17,590
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($543)
Box office / ticket takersfixed($184)
Bar staffvariable($352)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,017)
Hospitality / rider / cateringvariable($431)
Marketing / adsvariable($491)
Backline rentalvariable($276)
Support / opener buyoutvariable($1,361)
Cleaning / utilities / turnoverfixed($190)
House nut$8,744
Artist walkout (guarantee)($7,700)
Net to venue$1,146
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.