units received 48,000 48,000
original retail $1,900,000 $1,900,000
original cost $ 780,000 $ 780,000

event revenue n/a $ 432,000
residual recovery n/a $ 36,000
gross PRG recovery n/a $ 468,000
event expenses n/a $ 87,500
Net recovery ** $ 190,000 $ 380,500

Assumptions
Jobber recovery is based on 10% of original retail
Residual is based on a 20% balance of original units, sold at $3.75/unit

** before PRG fees