1 Expected Revenue from Moms.

com 8,400,000

Runs/Per Episode 7
Net Value 9,200,000

Fee per episode 50,000

2 Licensing Fee of Moms.com 5,000,000.00

3 Payment Savings % Yr Savings % Terms

0 0% 100%
1 10% 0%
2 20% 0%
3 30% 0%
4 40% 0%
5 50% 0%
Total Savings - 100%

4 Net Licensing Fee of Moms.com 5,000,000.00

5 Other terms of the agreement 0

6 Net programming revenue from the deal 4,200,000.00

7 Value of the Alternative Deal 3,000,000.00

8 Net Value of the Bargaining Agreement 1,200,000.00

Payment Savings
5,000,000.00 -
- -
- -
- -
- -
- -
Option 1

Runs/Per Episode 6
Fee per episode 45000
Payment Savings % Yr Terms Payment
0 50% 2250000
1 20% 900000
2 20% 900000
3 10% 450000

Option 2
Runs/Per Episode 6
Fee per episode 45000
Payment Savings % Yr Terms Payment
0 0.7 3150000
1 0.2 900000
2 0.1 450000
Option 1 1,305,000.00
Option 2 1,080,000.00
Option 3 2,000,000.00