Blockbuster Waterfall Simulator
Spider-Man: $2B Case
Reset to $2B Case
Contract & Studio Presets
Holland ($2B)
RDJ (Endgame)
Keanu (Matrix)
Global Box Office ($M)
Domestic Box Office (50% split)
$800M
Int'l ex-China (40% split)
$1,000M
China Box Office (25% split)
$200M
Studio Production & Marketing
Production Negative Budget
$250M
P&A Global Marketing
$180M
Star Backend Deal Structure
Upfront Base Salary
$20M
Gross Backend Share (%)
5.0%
First-Dollar Gross
Cash-Break Recouped
Milestone Escalator Bonuses ($M)
$1.0B WW Bonus
$10M
$1.5B WW Bonus
$15M
$2.0B WW Bonus
$25M
Total Star Payday
$102.5M
5.1% of Global Gross
Worldwide Box Office
$2,000M
Studio Rental: $850M
Recoupment Status
Recouped
Cost Basis: $430M
Studio Theatrical Net
$317.5M
After Talent & Theaters
Theatrical Cash Flow Waterfall
All values in Millions USD
Accounting Flow Stage
Formula / Split Factor
Gross Amount
Star Payout
Studio Retained
Export Statement JSON
Export CSV Ledger
Enjoy this tool? Build your own with Super