Projected Box Office Gross
$1,840,000
Across 5 Pan-Arab Territories
Total Pre-Sales & MG Pool
$1,280,000
Financing Gap: $0 (Funded)
Distributor Commissions
$406,000
MAD Solutions & Regional Agents
Net Producer Corridor
$794,000
Recoupment: 119.5% • P&A Fully Recouped
Project Parameters & Financing Baseline
Irth Equity Model
Pan-Arab Territory Rights & Minimum Guarantees
Live Calculation Grid
| Territory / Cluster | Theatrical Gross ($) | Theatrical MG ($) | SVOD Pre-Sale ($) | Dist. Fee (%) | Net Local Take ($) |
|---|
Pan-Arab Holdback & Exploitation Window Strategy
Theatrical (90d) → SVOD (180d) → Pay-TV (360d)
Theatrical Holdback: 90 Days
Irth SVOD / Platform Pre-Release
Pan-Arab Pay-TV Window
Free TV / In-Flight / Global Ancillary
Regional Market Map & Revenue Waterfall
MENA Hub
Click territory on table to highlight regional revenue flow
Tier 1
Total Worldwide & Pan-Arab Gross Receipts
$1,840,000
Tier 2
Less: Distribution Commissions & Sales Fees
-$406,000
Tier 3
Less: P&A Marketing Expenses (Recouped Off-The-Top)
-$250,000
Tier 4
Net Receipts Available for MG & Equity Recoupment
$1,184,000
Tier 5
Irth Platform Digital Licensing & Co-Pro Recoupment
$350,000 (100% Recouped)
Tier 6
Net Producer & Equity Investor Corridor
$794,000
Deal Memo & Co-Production Term Sheet Preview
PAN-ARAB CINEMA DISTRIBUTION TERM SHEET & WATERFALL MEMORANDUM
Generated under MAD Solutions x Irth Platform Venice Co-Production Framework
=============================================================================
Project: The Venice Mirage
Festival Launch: Venice International Film Festival (Out of Competition / Horizons)
Total Budget: $1,200,000 | P&A Cap: $250,000
FINANCING & PRE-SALES:
- Irth Platform Equity / Digital Acquisition: $350,000
- MAD Solutions MG Pool: $400,000
- Territory Theatrical MGs + SVOD Pre-sales: $1,280,000
- Financing Gap: $0.00 (Fully Structured)
REVENUE WATERFALL SUMMARY:
- Total Projected Pan-Arab Gross: $1,840,000
- Distributor Commissions: $406,000
- P&A Recovery: $250,000 (100.0% Recouped)
- Net Producer Corridor: $794,000
- Budget Recoupment ROI: 119.5%
=============================================================================