Benjamin Tod and the Inline Six
Sat, Oct 17, 2026 · The Jefferson Theater · Charlottesville · w/ Tommy Prine
Confirmed
Settlement statement
ProjectedAuto-populated from the accepted offerNet to venue
$1,238
8.2% margin
Per-cap
$59.39
ticket + bar + merch / head
Attendance
248
275 sold / 750 cap (37%)
Deal
Flat guarantee
$5,600 guarantee
Ticket count
Paid sold
275
Comps
8
No-show
27
Scanned
248
Capacity
750
37% 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$9,350
Less credit-card fees (3%)($281)
Less sales tax($471)
Net box office receipts (NBOR)$8,599
Bar+$4,982
Merch commission (20%)+$397
Facility fee + ticketing rebate+$1,100
Total venue revenue$15,078
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($482)
Box office / ticket takersfixed($184)
Bar staffvariable($312)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($902)
Hospitality / rider / cateringvariable($382)
Marketing / adsvariable($436)
Backline rentalvariable($245)
Support / opener buyoutvariable($1,208)
Cleaning / utilities / turnoverfixed($190)
House nut$8,240
Artist walkout (guarantee)($5,600)
Net to venue$1,238
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.