Trampled By Turtles · Season Opener
Sat, Apr 25, 2026 · Ting Pavilion · Charlottesville
Past
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$85,994
70.9% margin
Per-cap
$56.01
ticket + bar + merch / head
Attendance
2,111
2,345 sold / 3,500 cap (67%)
Deal
Flat guarantee
$15,220 guarantee
Ticket count
Paid sold
2,345
Comps
78
No-show
234
Scanned
2,111
Capacity
3,500
67% 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$79,730
Less credit-card fees (3%)($2,392)
Less sales tax($4,013)
Net box office receipts (NBOR)$73,325
Bar+$35,135
Merch commission (20%)+$3,378
Facility fee + ticketing rebate+$9,380
Total venue revenue$121,218
Expenses
House sound / productionfixed($3,500)
FOH / monitor engineerfixed($600)
Stagehands / load-in crewfixed($1,800)
Lighting techfixed($800)
Security / door staffvariable($1,474)
Box office / ticket takersfixed($400)
Bar staffvariable($884)
House manager / GMfixed($400)
PRO licensing (ASCAP/BMI/SESAC)fixed($600)
Event liability insurancefixed($500)
Ticketing feesvariable($2,456)
Hospitality / rider / cateringvariable($786)
Marketing / adsvariable($1,179)
Backline rentalvariable($786)
Support / opener buyoutvariable($3,439)
Cleaning / utilities / turnoverfixed($400)
House nut$20,004
Artist walkout (guarantee)($15,220)
Net to venue$85,994
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.