Policy & Finance Parameters
Policy & Market Scenarios
$2,200,000
Baseline scripted drama standard episode tier in Canadian markets.
85% (8.5/10)
CRTC key creative positions: Writer, Director, Lead Performers, Crew.
30.0%
Direct public equity & broadcast envelope matching support.
35.0%
CPTC (Canadian Film or Video Production Tax Credit) + Regional (e.g., Ontario/BC).
0.70
Degree to which non-domestic SVODs (Netflix, Amazon) dictate global terms.
80.0%
Share of copyright, spin-off rights, and second-window distribution retained by Canadian producer.
National Regulatory Classification Protected Domestic Core
Full compliance with CRTC standards and healthy CMF contribution ensures majority Canadian creative control and durable long-term franchise IP retention.
Cultural Sovereignty 78.4% CanCon + IP Composite
Domestic IP Retention 82.0% Producer Rights Kept
Producer At-Risk Capital $352,000 Uncovered Deficit Gap
Subsidy Stack Total $1,430,000 CMF + Tax Credit Pool

Production Finance Capital Stack Architecture

Total Budget: $2,200,000 CAD
CMF Allocation: $660,000 (30%)
Tax Credits (Prov/Fed): $770,000 (35%)
Foreign Pre-Sale/Licensing: $418,000 (19%)
Producer Deficit Risk: $352,000 (16%)
Christina Jennings' Alarm Context Shaftesbury's long-running hit Murdoch Mysteries (18+ seasons) represents the gold standard of Canadian independent domestic ownership. Foreign streamers purchasing full global rights convert Canadian producers from owners into fee-for-service work-for-hire entities.
Bill C-11 & Online Streaming Act Balance When CanCon thresholds drop below 60%, streamers capture worldwide syndication and ancillary licensing, degrading the ecosystem's reinvestment cycle and sovereign storytelling capability.
Enjoy this tool? Build your own with Super