1. Program Revenue Licensing Fee (Fee/episode) X 100 2. Runs/Episode Adjustment If 3 runs, add $1,500,000; if 4 runs, add $1,000,000; if 5, add $500,000; if 6 runs no adjustment, if 7 subtract $500,000; if 8 subtract $1M 3. Other pieces of Agreement (specify) 4. Net Profit of the Deal (adjust line 1 based on lines 2 and 3) 5. Value of the Alternative Deal $5,000,000 6. Value created Above Alternative Deal