Sample Transaction Illustration
Customer Annual Revenue
828,000
Funding Amount
100,000
Anticipated Transaction Tenor (Months)
15
Royalty Repayment Rate
(RRR)
10%
Royalty Stream Payments (Monthly)
Monthly Revenue x RRR
Monthly Service Charge
1,500
Back-ended Admin Fee
(3.5%)
3,500
Total Monthly Royalty Stream Payments + Admin Fee
103,500
Total Service Charges
22,500
Total of All Payments
126,000
Note
All figures are in US dollars ($)
2,662
1,500
2,307
1,500
6,258
1,500
11,718
1,500
3,355
1,500
4,355
1,500
13,086
1,500
9,622
1,500
8,883
1,500
8,072
1,500
1,504
1,500
14,306
1,500
5,153
1,500
541
1,500
8,199
1,500
3,500
2,662
1,500
2,307
1,500
6,258
1,500
11,718
1,500
3,355
1,500
4,335
1,500
13,086
1,500
9,622
1,500
8,883
1,500
8,072
1,500
1,504
1,500
14,306
1,500
5,153
1,500
541
1,500
8,199
1,500
3,500
Royalty Stream Payment
Monthly Service Fee
Back-ended Admin Fee
