Lake Street Dive
Sat, Jun 6, 2026 · Ting Pavilion · Charlottesville
On sale
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$99,150
71.5% margin
Per-cap
$51.27
ticket + bar + merch / head
Attendance
2,634
2,927 sold / 3,500 cap (84%)
Deal
Flat guarantee
$18,260 guarantee
Ticket count
Paid sold
2,927
Comps
115
No-show
293
Scanned
2,634
Capacity
3,500
84% 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$99,518
Less credit-card fees (3%)($2,986)
Less sales tax($5,009)
Net box office receipts (NBOR)$91,523
Bar+$31,308
Merch commission (20%)+$4,214
Facility fee + ticketing rebate+$11,708
Total venue revenue$138,753
Expenses
House sound / productionfixed($3,500)
FOH / monitor engineerfixed($600)
Stagehands / load-in crewfixed($1,800)
Lighting techfixed($800)
Security / door staffvariable($1,653)
Box office / ticket takersfixed($400)
Bar staffvariable($992)
House manager / GMfixed($400)
PRO licensing (ASCAP/BMI/SESAC)fixed($600)
Event liability insurancefixed($500)
Ticketing feesvariable($2,755)
Hospitality / rider / cateringvariable($882)
Marketing / adsvariable($1,322)
Backline rentalvariable($882)
Support / opener buyoutvariable($3,857)
Cleaning / utilities / turnoverfixed($400)
House nut$21,343
Artist walkout (guarantee)($18,260)
Net to venue$99,150
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.