X-Men Apocalypse will make money.
The reason I'm saying it won't from the theatrical run alone is because, unless I'm doing something wrong,
DOFP didn't.
Their percentages were different than the ones you used (they used 51/39/25), but using your 55/40/25 rule, DOFP did (deadline numbers in parenthesis):
Domestic = 128.7MM (119.3MM)
Foreign = 159.08MM (155.11MM)
China = 29.12MM
DOFP Total revenue = 316.9MM (303.53MM)
And the costs to release the movie were:
220MM + 60MM domestic release + 70MM foreign release = 350MM
Total cost for theatrical run for DOFP = 33.1MM (46.47MM)
And that's without other costs that would be associated with theatrical releases such as over the top, residuals, and participation. Using the numbers from your chart in the previous page and the percentages above, we get the following for Apocalypse:
Domestic = 85.5MM (79.3MM)
Foreign = 107.2MM (104.5MM)
China = (30.3MM) (30.3MM)
Total revenue = 223MM (214.1MM)
I personally think the cost of release should be similar to DOFP, but let's assume it's 80% of DOFP's cost (just like its budget). The costs to release Apocalypse would be something like:
178MM + 48MM domestic release + 56MM foreign release = 282MM
Total cost for theatrical run for XMen Apocalypse = 59MM (67.9MM)
That is without counting some of those other overhead costs again. I might be doing something wrong, but that's what I came up with for the theatrical run. Again this doesn't mean they won't make money when VOD/DVD/Blu Ray comes in the picture, but from a theatrical run alone, I'm thinking they are the big loser when it comes to super hero movies this year.