Steep Canyon Rangers
Sat, May 16, 2026 · The Jefferson Theater · Charlottesville · w/ The Golden Hours
On sale
Settlement statement
FinalAuto-populated from the accepted offerNet to venue
$7,409
25.5% margin
Per-cap
$53.40
ticket + bar + merch / head
Attendance
531
590 sold / 750 cap (79%)
Deal
Flat guarantee
$11,890 guarantee
Ticket count
Paid sold
590
Comps
22
No-show
59
Scanned
531
Capacity
750
79% 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$20,060
Less credit-card fees (3%)($602)
Less sales tax($1,010)
Net box office receipts (NBOR)$18,449
Bar+$7,446
Merch commission (20%)+$850
Facility fee + ticketing rebate+$2,360
Total venue revenue$29,105
Expenses
House sound / productionfixed($1,580)
FOH / monitor engineerfixed($300)
Stagehands / load-in crewfixed($792)
Lighting techfixed($320)
Security / door staffvariable($672)
Box office / ticket takersfixed($184)
Bar staffvariable($435)
House manager / GMfixed($205)
PRO licensing (ASCAP/BMI/SESAC)fixed($413)
Event liability insurancefixed($290)
Ticketing feesvariable($1,258)
Hospitality / rider / cateringvariable($533)
Marketing / adsvariable($608)
Backline rentalvariable($341)
Support / opener buyoutvariable($1,685)
Cleaning / utilities / turnoverfixed($190)
House nut$9,806
Artist walkout (guarantee)($11,890)
Net to venue$7,409
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.