Total Production Budget
$3,000,000
FR (45%) / DE (35%) / Post (20%)
Sovereign Rebates & Soft Money
$1,020,000
34.0% of Total Budget
Total Structured Stack
$3,020,000
Senior Debt LTV: 16.7%
Stack Solvency / Unfunded Gap
+$20,000 Fully Funded
Surplus contingency intact
Financing Stack & Spend Allocation
Dynamic Engine
$3,000,000
Co-Production Treaty Hubs
Bilateral Accord Active
Third-Country / Post-Production Balance: 20%
Allocation 100%
$600,000
Worldwide sales agent advances, SVOD carve-outs, and minimum guarantees.
$500,000
Discounting 85% of qualifying pre-sales and rebate receivables.
$300,000
Lent against unsold international territories (15% premium coupon).
$600,000
Eurimages equity, regional co-pro funds, and private venture investors.
Stack Composition
Funded: 100.7%
Rebates (34%)
Pre-Sales (20%)
Senior (17%)
Gap (10%)
Equity (20%)
Legal Note: Treaty co-production eligibility requires formal provisional certification from relevant national authorities prior to the commencement of principal photography.
Bilateral Sovereign Matrix
Key bilateral co-production jurisdictions, qualifying spend minimums, and cultural test accords.
| Jurisdiction / Fund | Rebate Rate | Min. Spend Threshold | Minority Co-Pro Min | Key Treaty Accords |
|---|
Cultural Points Test Simulator (France - CNC Accord)
Score: 18 / 24 pts (Pass Min: 14)
Toggle creative packaging elements to ensure the international treaty status will pass national film agency audit.
$6,000,000
Modest Festival VOD ($1M)
Break-Even Arthouse ($6M)
Commercial Crossover ($20M+)
Studio De-Coupling & Packaging Pivot Assessment
When domestic studio greenlights collapse or agency packaging stalls, assess the structural trade-offs of restructuring as an independent multilateral treaty co-production.