Comparative Financial Impact
Real-time Fiscal Model
Net UK Production Cost
$142.2M
Total studio spend post-AVEC rebate
Net US Production Cost
$161.25M
Total spend post-US state tax credits
UK Savings Advantage
$19.05M
11.8% cash differential
Studio Retention Prob.
74%
Likelihood of remaining in Britain
Retention Index:
74% (High UK Loyalty)
Net Cost & Subsidy Bridge (USD Millions)
Compares gross production budget, qualifying base, incentive relief, and net cash outlay
Fiscal Line Item Accounting
Detailed breakdown of statutory incentives and qualified film expenditures
| Financial Dimension | UK Production (Pinewood/Leavesden) | US Production (Atlanta/LA) | Net Variance |
|---|---|---|---|
| Gross Production Budget | $200.00M | $200.00M | $0.00M |
| Qualifying Film Expenditure (QFE) | $170.00M | $155.00M | -$15.00M |
| Statutory Incentive Rate | 34.0% (AVEC) | 25.0% (State Credit) | +9.0% |
| Cash Tax Credit / Rebate Generated | +$57.80M | +$38.75M | +$19.05M |
| Projected Studio Franchise ROI | 128.4% | 101.4% | +27.0% |
| Net Production Cash Outlay | $142.20M | $161.25M | -$19.05M (UK Wins) |