Mt. Joy
Fri, Aug 14, 2026 · Ting Pavilion · Charlottesville
Confirmed
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$94,113
71% margin
Per-cap
$52.80
ticket + bar + merch / head
Attendance
2,446
2,718 sold / 3,500 cap (78%)
Deal
Flat guarantee
$17,620 guarantee
Ticket count
Paid sold
2,718
Comps
55
No-show
272
Scanned
2,446
Capacity
3,500
78% 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$92,412
Less credit-card fees (3%)($2,772)
Less sales tax($4,651)
Net box office receipts (NBOR)$84,988
Bar+$32,821
Merch commission (20%)+$3,914
Facility fee + ticketing rebate+$10,872
Total venue revenue$132,595
Expenses
House sound / productionfixed($3,500)
FOH / monitor engineerfixed($600)
Stagehands / load-in crewfixed($1,800)
Lighting techfixed($800)
Security / door staffvariable($1,589)
Box office / ticket takersfixed($400)
Bar staffvariable($953)
House manager / GMfixed($400)
PRO licensing (ASCAP/BMI/SESAC)fixed($600)
Event liability insurancefixed($500)
Ticketing feesvariable($2,648)
Hospitality / rider / cateringvariable($847)
Marketing / adsvariable($1,271)
Backline rentalvariable($847)
Support / opener buyoutvariable($3,707)
Cleaning / utilities / turnoverfixed($400)
House nut$20,862
Artist walkout (guarantee)($17,620)
Net to venue$94,113
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.