Khruangbin
Fri, Sep 4, 2026 · Ting Pavilion · Charlottesville
Confirmed
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$101,441
72% margin
Per-cap
$51.76
ticket + bar + merch / head
Attendance
2,649
2,943 sold / 3,500 cap (84%)
Deal
Flat guarantee
$18,020 guarantee
Ticket count
Paid sold
2,943
Comps
75
No-show
294
Scanned
2,649
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$100,062
Less credit-card fees (3%)($3,002)
Less sales tax($5,036)
Net box office receipts (NBOR)$92,024
Bar+$32,808
Merch commission (20%)+$4,238
Facility fee + ticketing rebate+$11,772
Total venue revenue$140,842
Expenses
House sound / productionfixed($3,500)
FOH / monitor engineerfixed($600)
Stagehands / load-in crewfixed($1,800)
Lighting techfixed($800)
Security / door staffvariable($1,658)
Box office / ticket takersfixed($400)
Bar staffvariable($995)
House manager / GMfixed($400)
PRO licensing (ASCAP/BMI/SESAC)fixed($600)
Event liability insurancefixed($500)
Ticketing feesvariable($2,764)
Hospitality / rider / cateringvariable($884)
Marketing / adsvariable($1,327)
Backline rentalvariable($884)
Support / opener buyoutvariable($3,869)
Cleaning / utilities / turnoverfixed($400)
House nut$21,381
Artist walkout (guarantee)($18,020)
Net to venue$101,441
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.