Financial Projections
MR JACK FILM LLC utilizes proprietary artificial intelligence software developed by Largo.ai for the film industry. This advanced, data-driven AI program evaluates various production components and benchmarks them against a vast database of 400,000 films and series, 1,800,000 talents, and 59,000 scripts and dialogues. For further information, please see Largo.ai under the Analytics menu tab orclick here.
Financial Projection
| Revenue Item | Rate from ref. | Gross | US | France | Italy | Germany | UK | Japan |
| Theatrical Revenue | ||||||||
| Revenue Ref. (box office) | 100% | 1,010,186 | 112,975 | 156,188 | 323,487 | 273,881 | 17,674 | 125,981 |
| Total theatrical revenue | 100% | 1,010,186 | 112,975 | 156,188 | 323,487 | 273,881 | 17,674 | 125,981 |
| Exhibitor share | -50% | -505,091 | -56,487 | -78,094 | -161,743 | -136,940 | -8,837 | -62,990 |
| Distribution share | -20% | -202,035 | -22,595 | -31,237 | -64,697 | -54,776 | -3,534 | -25,196 |
| Sales agent fees | -4% | -40,405 | -4,519 | -6,247 | -12,939 | -10,955 | -706 | -5,039 |
| P&A | -4.45% | -44,953 | -5,027 | -6,950 | -14,395 | -12,188 | -786 | -5,606 |
| Net Theatrical Revenue | 217,702 | 24,347 | 33,660 | 69,713 | 59,022 | 3,811 | 27,150 | |
| TV Distribution | ||||||||
| PayTV | 10% | 101,016 | 11,297 | 15,618 | 32,348 | 27,388 | 1,767 | 12,598 |
| Free TV | 20% | 202,035 | 22,595 | 31,237 | 64,697 | 54,776 | 3,534 | 25,196 |
| Distribution expenses | -10% | -101,016 | -11,297 | -15,618 | -32,348 | -27,388 | -1,767 | -12,598 |
| Sales agent fees | -2% | -20,200 | -2,259 | -3,123 | -6,469 | -5,477 | -353 | -2,519 |
| Net TV Distribution | 181,835 | 20,336 | 28,114 | 58,228 | 49,299 | 3,181 | 22,677 | |
| Home Distribution | ||||||||
| Revenue Ref. (streaming) | 100% | 7,983,835 | 5,483,066 | 581,608 | 500,140 | 1,351,699 | 67,322 | 0 |
| Streaming | 100% | 7,983,835 | 5,483,066 | 581,608 | 500,140 | 1,351,699 | 67,322 | 0 |
| DVD/BlueRay | 1% | 79,836 | 54,830 | 5,816 | 5,001 | 13,516 | 673 | 0 |
| Distribution expenses | -25% | -1,995,957 | -1,370,766 | -145,402 | -125,035 | -337,924 | -16,830 | 0 |
| Sales agent fees | -5% | -399,190 | -274,153 | -29,080 | -25,007 | -67,584 | -3,366 | 0 |
| Net Home Distribution | 5,668,524 | 3,892,977 | 412,942 | 355,099 | 959,707 | 47,799 | 0 | |
| Totals — Financial Projection | ||||||||
| Net Theatrical Revenue | 217,702 | |||||||
| Net TV Distribution | 181,835 | |||||||
| Net Home Distribution | 5,668,524 | |||||||
| Total Net Revenue | 6,068,061 | |||||||