Podcast Licensing &
Deal Analyzer
Model advance recoupment, host-read vs programmatic CPM splits, and IP valuation dynamics
PRESETS:
Barstool RevShare
Spotify Exclusive
SiriusXM Multi-Plat
Indie IP Ownership
↓ Export CSV
Deal Parameter Controls
↺ Reset
Downloads / Episode
1,500,000
Episodes / Year
52
Upfront Advance Amount
$10,000,000
Host-Read CPM ($)
$25.00
Dynamic Prog. CPM ($)
$8.00
Dynamic Ad Slots / Ep
3
Network Take Split (%)
20%
Creator IP Retention (%)
100%
Annual Gross Revenue
$3,120,000
Host + Prog inventory
Creator Net (Yr 1 Cash)
$10,000,000
Advance + Post-recoup share
Recoupment Status
Month 38
Timeline to full payout
3-Yr Network Margin
12.4%
Network total ROI
ANNUAL GROSS BILLINGS SPLIT
Creator Share
Network Split
Agency Fee (15%)
3-YEAR ADVANCE RECOUPMENT CURVE
Balance
Threshold
Quarterly Financial Trajectory & Recoupment Audit
Focus View
Contract Analysis:
Model calculated for
52 episodes
at
1.5M downloads
per drop. Lifetime Estimated IP Valuation:
$18.2M
.
[ACTIVE MODEL CALCULATED]
Quarter
Gross Billings
Agency Fees (15%)
Net Network Cut
Creator Earned
Unrecouped Advance
Creator Cash Flow
Enjoy this tool? Build your own with Super