HOLLYWOOD PARTNERSHIP SIMULATOR

Talent Management Partner Roster & Waterfall Workbench

Aggregate Client Gross $75.00M Total booked client earnings
Total Firm Gross Revenue $9.85M 10% commission + EP packaging fees
Firm Overhead Deduction $1.97M 20% operational reserve
Partner Dividend Pool $4.73M 60% net pool across 6 partners
Retained Firm Reserve $3.15M 40% unallocated growth reserve

D3 Cash Flow Waterfall & Commission Allocation

Client Gross → Firm Gross → Net Pool → Partners

Client Contract Roster & Packaging Attachments

Client / Project Division Gross ($M) Comm % EP Fee ($K) Firm Cut ($K) Action

Commission & Holdback Parameters

20%
60%

Partner Equity Points & Dividend Shares (6 Active)

Equity Points Allocated: 100 / 100 Balanced 100%
Partner Name & Division Points Share % Est. Dividend ($K) Action
Enjoy this tool? Build your own with Super