1
Gross receipts: $3,600,000
2
Platform fees (30%): -$1,080,000
3
Sales/collection (10%): -$360,000
4
Distribution expenses: -$150,000
5
AGR available: $2,010,000
6
Investor recoupment (115%): -$1,725,000 (fully recouped)
7
Investor backend (15% of remaining AGR): $42,750