Policy Scenario Presets:
Regulatory Levers
Market: 12.5M Subs
5.0%
Mandatory gross revenue contribution assigned to domestic funds.
80%
Share of regulatory levy added directly to consumer monthly subscription fees.
10%
Minimum percentage of catalog budget reserved for domestic productions.
$16.99
Pre-levy subscription tier pricing baseline.
Regulatory Status Summary
Balanced Funding with Moderate Consumer Price Increase
Effective Monthly Price
$17.67
+$0.68 (+4.0%)
Domestic Fund Gen.
$127.42M
Annual Fund Pool
Local Screen Hours
1,420 hrs
Annual Production
Subscriber Churn
2.10%
-0.26M Subs
Capital Allocation Cash-Flow Network
Real-time Streamer & Domestic Distribution Flow5-Year Cumulative Local Screen Fund Projection
Policy Assessment Proof & Summary
Validated Model Computations and Civic Evidence Summary
Effective Sub Price
$17.67
Calculated as base price + (levy % × base price × pass-through %).
Annual Domestic Fund
$127.42M
Gross annual revenues collected and distributed to domestic creators.
Local Screen Hours Generated
1420 hrs
Estimated total hour production based on $90k/hr average grant funding.