1. Deal Parameters
BMG & MLennial
Gross Annual Revenue Projection
$4,500,000
Estimated global streaming, sync, physical sales, and live touring recordings.
Distribution Fee % (BMG Tier)
15%
Standard independent/major hybrid distribution partner take on gross receipts.
Management Commission % (MLennial)
20%
Artist management commission rate applied across commissionable entertainment revenue.
Recoupable Marketing & Legal Reserve %
7%
Recoupable tour support, global sync marketing, and territory withholding reserve.
Upfront Advance / Minimum Guarantee
$1,200,000
Advance paid to artist, recouped against net royalties before backend liquidates.
Territory & Rights Scope
Global
North America
Japan / Asia
Europe
Latin America
Digital-Only
2. Revenue Waterfall & Payout Curves
Hybrid Preset
Net Artist Revenue
$2,610,000
58.0% Effective Take-Home
Distributor Share (BMG)
15% on Gross Receipts
Management Share
20% Gross Commission
Recoupment Status
100% Recouped
Net covers $1.2M Advance
Artist 58%
Dist 15%
Mgmt 20%
Reserve 7%
| Stakeholder | Allocation Basis | Rate | Net Projected Amount |
|---|---|---|---|
| Artist / Creator Take-Home | Net Royalties Post-Deduction | 58.0% | $2,610,000 |
| Distribution Partner (BMG) | Gross Global Collection | 15.0% | $675,000 |
| Artist Management (MLennial) | Gross Entertainment Commission | 20.0% | $900,000 |
| Recoupable & Legal Reserve | Marketing, Legal, Territory Withholding | 7.0% | $315,000 |
| Total Gross Accounting | Consolidated Global Pipeline | 100.0% | $4,500,000 |
Milestone Payout Schedule
4-Phase Delivery Flow
1. Signing Advance
$1,200,000
Day 0 Execution
2. Q2 Streaming Yield
$652,500
Post-Recoup Phase A
3. Sync & Asia Tour
$978,750
Post-Recoup Phase B
4. Annual Backend
$978,750
Year 1 Reconciliation
Deterministic Contract Verification Proof
Status
Balanced Deal Structure Validated
Net Artist Revenue
2610000
Distributor Share
Management Share
Effective Take-Home %
58.0