International Co-Production & Cast Financing Planner

Production Slates:

Co-Production Financing Stack

Parametric Model

Series Title

Total Production Budget (£M) £14.50M

Star Talent Attachment Tier 1.50x Premium

Lead Broadcaster Equity: BBC (%) 40% (£5.80M)

Co-Financier Equity: ZDF (%) 25% (£3.63M)

UK/European Tax Credit Rebate (%) 25% (£3.63M)

International Pre-Sales / SVOD Window (%) 10% (£1.45M)

Real-time Ledger

Financing Gap

£0.00M

Greenlight Viability

Fully Funded Co-Production

Int'l Rights Valuation

£2.18M

Projected ROI

1.38x

Capital Stack Allocation (% of Total Budget) 100% Committed

Territory Distribution Rights Allocation Holdbacks & Windows

Territory	Broadcaster / Partner	Rights Holdback	Estimated Value