This figure is very similar to Figure 3 which outlined a typical distribution deal. but in this instance there are specific numbers listed in the second column.
Box office = $3,100,000
Less: Exhibitors' share - say 65% = $2,015,000
Equals: Film rentals/ Distributor's gross receipts = $1,085,000
Less: Distribution fee (30%) = $325,500
Less: Distribution expenses (P&A) = $250,000
Less: Recoupment of advance = $50,000
Equals: Overage = $459,500