1 Expected Revenue from Moms.

com 8,400,000

Runs/Per Episode 6
Net Value 8,400,000

Fee per episode 35,000

2 Licensing Fee of Moms.com 3,500,000.00

3 Payment Savings % Yr Savings % Terms

0 0% 40%
1 10% 20%
2 20% 20%
3 30% 20%
4 40% 0%
5 50% 0%
Total Savings 420,000.00 100%

4 Net Licensing Fee of Moms.com 3,080,000.00

5 Other terms of the agreement 500000

6 Net programming revenue from the deal 5,820,000.00

7 Value of the Alternative Deal 3,000,000.00

8 Net Value of the Bargaining Agreement 2,820,000.00

Payment Savings
1,400,000.00 -
700,000.00 70,000.00
700,000.00 140,000.00
700,000.00 210,000.00
- -
- -
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