Sue: capacity 3,982 , tix 3,096 @ $12, 514 @ $11, 372 @ $10, GP $46,526, 4% tax, so NGP $44,664.96. $12,000 guarantee plus 82% gross receipts after tax over $43,905.76 plus 100% of the difference between estimated non-variable expenses of $36,155 and actual expenses.