Hurray for the Riff Raff
Sun, May 17, 2026 · The Southern Café & Music Hall · Charlottesville
On sale
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$-4,198
-36.7% margin
Per-cap
$50.59
ticket + bar + merch / head
Attendance
220
244 sold / 300 cap (81%)
Deal
Flat guarantee
$10,980 guarantee
Ticket count
Paid sold
244
Comps
5
No-show
24
Scanned
220
Capacity
300
81% 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$8,296
Less credit-card fees (3%)($249)
Less sales tax($418)
Net box office receipts (NBOR)$7,630
Bar+$2,481
Merch commission (20%)+$352
Facility fee + ticketing rebate+$976
Total venue revenue$11,439
Expenses
House sound / productionfixed($684)
FOH / monitor engineerfixed($160)
Stagehands / load-in crewfixed($322)
Lighting techfixed($96)
Security / door staffvariable($243)
Box office / ticket takersfixed($83)
Bar staffvariable($194)
House manager / GMfixed($114)
PRO licensing (ASCAP/BMI/SESAC)fixed($325)
Event liability insurancefixed($192)
Ticketing feesvariable($613)
Hospitality / rider / cateringvariable($391)
Marketing / adsvariable($300)
Backline rentalvariable($104)
Support / opener buyoutvariable($743)
Cleaning / utilities / turnoverfixed($92)
House nut$4,657
Artist walkout (guarantee)($10,980)
Net to venue$-4,198
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.