Licensing Fee/episode $ 70,000

Financial Terms
Year 0 100%
Year 1
Year 2
Year 3

Runs/Episode 8
Runs/Episode Adjustment $ 500,000

Other Pieces of Agreement $ -

1 Program Revenue

Licensing Fee/Episode *100 $7,000,000

2 Financing Cost
YR Payment Cost %
0 $7,000,000 0%
1 $0 20%
2 $0 35%
3 $0 50%

Total Cost

3 Program Revenue less Financing Cost

$7,000,000
$0 $ 7,000,000

4 Runs/Episode Adjustment $ 500,000

5 Other Pieces of Agreement $ -

6 Net Revenue $7,500,000

7 Value of the Alternative Deal 2,500,000

8 Net Value of the bargaining agreement

$5,000,000
30-60

4 5 6 7 8
500,000 250,000 0 -250,000 -500,000

Cost ($)
$0
$0
$0
$0

$0

70% MAX
1,625,000 5,000,000
0.325
 Licensing Fee/episode $ 50,000

Financial Terms
Year 0 70%
Year 1 20%
Year 2 10%
Year 3 0%

Runs/Episode 8
Runs/Episode Adjustment $ (500,000)

Other Pieces of Agreement $ -

1 Program Revenue

Licensing Fee/Episode *100 $5,000,000

2 Financing Cost
YR Payment Cost %
0 $3,500,000 0%
1 $1,000,000 20%
2 $500,000 35%
3 $0 50%

Total Cost

3 Program Revenue less Financing Cost

$5,000,000
$375,000 $ 4,625,000

4 Runs/Episode Adjustment $ (500,000)

5 Other Pieces of Agreement $ -

6 Net Revenue $4,125,000

7 Value of the Alternative Deal 2,500,000

8 Net Value of the bargaining agreement

$1,625,000
30-60

4 5 6 7 8
500,000 250,000 0 -250,000 -500,000

Cost ($)
$0
$200,000
$175,000
$0

$375,000

70%
1,625,000
 Licensing Fee/episode $ 50,000

Financial Terms
Year 0 100%
Year 1 0%
Year 2 0%
Year 3 0%

Runs/Episode 8
Runs/Episode Adjustment $ (500,000)

Other Pieces of Agreement $ -

1 Program Revenue

Licensing Fee/Episode *100 $5,000,000

2 Financing Cost
YR Payment Cost %
0 $5,000,000 0%
1 $0 20%
2 $0 35%
3 $0 50%

Total Cost

3 Program Revenue less Financing Cost

$5,000,000
$0 $ 5,000,000

4 Runs/Episode Adjustment $ (500,000)

5 Other Pieces of Agreement $ -

6 Net Revenue $ 4,500,000

7 Value of the Alternative Deal 2,500,000

8 Net Value of the bargaining agreement

$2,000,000
30-60

4 5 6 7 8
500,000 250,000 0 -250,000 -500,000

Cost ($)
$0
$0
$0
$0

$0

70%
1,625,000 1,750,000
1.7 1.7 3.4
Licensing Fee/episode

Financial Terms
Year 0 70%
Year 1 20%
Year 2 10%
Year 3

Runs/Episode 8
 3yrs shows/ recovred

price skip 30k

later to better 70 fee

20

8 per episode more the better 4-Aug