Film Finance / Strategy

Revenue Waterfall & Recoupment Model

Revenue Waterfall & Recoupment Model

Revenue Waterfall & Recoupment Model

A flexible film finance model for revenue scenarios, recoupment structures, fees, and stakeholder participation.

A flexible film finance model for revenue scenarios, recoupment structures, fees, and stakeholder participation.

Overview

The model supported clearer analysis of how revenue scenarios flow through fees, recoupment, and participation structures.

The challenge

Financial waterfall structures can be hard to test quickly when assumptions, fees, and stakeholder terms change across scenarios.

My role

I structured the waterfall logic, separated assumptions from outputs, and designed views for comparing revenue and participation scenarios.

What I built

A recoupment and revenue waterfall model with scenario inputs, fee logic, stakeholder participation, and summary outputs.

Process

I mapped the financial sequence, defined the assumption controls, validated calculations, and created readable summary views for review.

Key features

Revenue scenarios • Recoupment logic • Fee structures • Participation outputs • Sensitivity views

Outcomes

Stakeholders could test financial outcomes more quickly and understand how changes affected recoupment and participation.

Tools and methods

Revenue modeling, film finance, scenario planning, spreadsheet systems, financial analysis

Need help cleaning up a mess?

Let's talk.

© 2026 Noa Durban