🎬 'Maddie's Secret' Digital Revenue Simulator
Indie Film PVOD/EST Release Economics & Backend Participation Waterfall
Case Study Presets:
Preset: 'Maddie's Secret' (Indie Comedy)
Preset: Mid-Budget Studio Comedy
Preset: High-PVOD Digital First
Release Parameters
Reset
Production Budget
$2,500,000
Marketing & P&A Spend
$500,000
PVOD Rental
$19.99
PVOD Units
45,000
EST Purchase
$24.99
EST Units
12,000
SVOD Licensing Rights
$500,000
Storefront Distribution Split (%)
Fandango Share
Apple TV Share
Amazon Prime Share
Google Play Share
John Early (Writer/Director) Directing Pact
Upfront Base Fee
Backend Points (%)
Gross Receipts
$1,799,430
PVOD + EST + SVOD
Distributor Net
$1,409,601
After Store Split (30%)
Recoupment Status
-$1,590,399
Budget + P&A - Net
Creator Backend
$150,000
Base + Points
Revenue Waterfall
PVOD 90-Day Decay Curve
Storefront Share Breakdown
Financial Waterfall Table
Financial Stream / Tier
Gross Volume
Store Cut (30%)
Net Receipts
Break-even PVOD Volume:
130,065 units
Export CSV
Export JSON
Enjoy this tool? Build your own with Super