Packaging Parameters
Angel Theatrical
Angel Model Notes
Angel acquired worldwide rights to Michael Keaton's Western heading into Toronto. Domestic theatrical rentals (post-exhibitor split) service the Angel distribution fee, directly recoup P&A expenditures, and flow net overages into the production recoupment pool alongside foreign MGs.
Film Rental (Exhibitor Cut 48%)
$19,760,000
Angel Distribution Fee
$3,458,000
Foreign Pre-Sales MGs
$9,100,000
Total Producer Net Pool
$13,402,000
Investor Recoupment
53.6%
Domestic Theatrical Waterfall Breakdown
Angel Theatrical Release Model
1
Domestic Box Office (Gross)
$38,000,000
2
Exhibitor Share (Retained by Theaters)
-$18,240,000
3
Domestic Film Rental (Distributor Base)
$19,760,000
4
Angel Distribution Fee (17.5% of Rental)
-$3,458,000
5
Angel Domestic P&A Recoupment
-$12,000,000
6
Net Domestic Theatrical (To Production Pool)
$4,302,000
TIFF Market Territorial Pre-Sales & MGs
Click status to cycle
| Territory / Cluster | Status | Minimum Guarantee (MG) | Est. Territory B.O. | Coverage Impact |
|---|
Domestic Box Office Sensitivity Matrix
$15M - $75M Gross Range