Goose
Sun, May 17, 2026 · Ting Pavilion · Charlottesville
Sold out
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$164,191
80% margin
Per-cap
$64.24
ticket + bar + merch / head
Attendance
3,150
3,500 sold / 3,500 cap (100%)
Deal
Flat guarantee
$18,260 guarantee
Ticket count
Paid sold
3,500
Comps
173
No-show
350
Scanned
3,150
Capacity
3,500
100% 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$140,000
Less credit-card fees (3%)($4,200)
Less sales tax($7,047)
Net box office receipts (NBOR)$128,753
Bar+$57,322
Merch commission (20%)+$5,040
Facility fee + ticketing rebate+$14,000
Total venue revenue$205,115
Expenses
House sound / productionfixed($3,500)
FOH / monitor engineerfixed($600)
Stagehands / load-in crewfixed($1,800)
Lighting techfixed($800)
Security / door staffvariable($1,830)
Box office / ticket takersfixed($400)
Bar staffvariable($1,098)
House manager / GMfixed($400)
PRO licensing (ASCAP/BMI/SESAC)fixed($600)
Event liability insurancefixed($500)
Ticketing feesvariable($3,050)
Hospitality / rider / cateringvariable($976)
Marketing / adsvariable($1,464)
Backline rentalvariable($976)
Support / opener buyoutvariable($4,270)
Cleaning / utilities / turnoverfixed($400)
House nut$22,664
Artist walkout (guarantee)($18,260)
Net to venue$164,191
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.