Twin Faces East Entertainment Corporation
Twin Faces East Entertainment Corporation
00 Xxxxxx Xxxxx Xxxxx, Xxxxxxxxx, XX. 00000
Phone 000-000-0000 Fex 000-000-0000 xxxxxxxxxx@xxx.xxx
|
Xx. Xxxxxx X. Xxxx Xxxxx |
|
|
O'Dea & Company, LLC |
|
|
Fax: 516-679-0045- 6 pages |
September 22nd, 2003 |
Re: Development Financing Agreement (the "Agreement") for "Xxxx Xxxxxx'x Call Of The Wild" (the "Series")
Dear Xx. Xxxxx:
You have represented and warranted to us the following:
-
Call Of The Wild Distribution LLC ("COTWD") currently owns the distribution rights to 13 episodes of "Xxxx Xxxxxx'x Call Of The Wild" (the "Series"), originally produced by Cinevu Films Inc. ("Cinevu") through their single-purpose vehicle, Call Of The Wild Production Ltd.
-
GE Capital Corporation ("GE Capital") has the right to foreclose on COTWD, the Series, and its related distribution rights due to default by COTWD on a loan secured by the Series, its distribution rights, and its revenue.
-
GE Capital has expressed to O'Dea & Company, LLC ("O'Dea") its willingness to cooperate so that an additional 13 episodes of the Series can be produced, thereby increasing the value of its collateral (i.e., the value of the first 13 episodes).
-
Cinevu has expressed to O'Dea its desire to again act as the producer of the Series including the next 13 episodes, has assisted at O'Dea's request in the preparation of the per episode production budget attached as Exhibit B, and has assisted at O'Dea's request in the preparation of the Development Budget attached as Exhibit A.
-
GE Capital has expressed to O'Dea its interest in seeing Cinevu act as Production Company for the next 13 episodes.
-
Indigo Film & Television Limited ("Indigo") has expressed to O'Dea its desire to act as Sales Agent for the Series, has at O'Dea's request prepared minimum projections related to the next 13 episodes which are attached as Exhibit C, and at O'Dea's request has already developed a certain degree of presale interest for the Series.
-
GE Capital has already expressed to O'Dea its interest in seeing Indigo act as Sales Agent for the Series.
-
GE Capital has claims against the COTW episodes 1-13 as a revenue participant to a maximum of $4.2 million plus interest and Twin Faces East Entertainment Corp. ("TFE") has and would have no obligation whatsoever to GE Capital under this Agreement or development of this project except as a revenue participant.
-
GE has agreed in principle, once you have arranged the Production Financing, to a) foreclose on COTWD's ownership of COTW episodes 1-13, and b) transfer ownership and title of the related distribution and sales agency rights to a company recommended by you and of good reputation which will act as distributor (the "Distributor"). The foreclosure will have the effect of eliminating all contingent and undisclosed claims against the COTW episodes 1-13, and you have agreed to recommend TFE for the role of Distributor. The Development Budget will not be provided by TFE to O'Dea until GE Capital has provided such appointment of TFE as Distributor (conditioned only upon arrangement of the Production Financing by O'Dea) in form and substance acceptable to TFE and based on the terms hereof. For avoidance of doubt, the related and intended steps are these: 1) GE Capital agrees to appoint TFE as Distributor, such appointment conditioned solely upon arrangement by O'Dea of the Production Financing, 2) TFE provides the Development Budget to O'Dea, 3) O'Dea arranges the Production Financing, and 4) with the single condition to its appointment thereby fulfilled, TFE proceeds to act as Distributor for COTW episodes 1-26 in accordance with the terms hereof.
-
Execution of this Agreement assumes no obligations or debts for TFE from O'Dea (other than previously contracted fees under our Advisory Services Agreement), from Cinevu, and/or from COTWD. Further, any and all Production Financing obligations will become obligations of the project and not TFE.
-
The Development Budget paid by TFE as a part of this Agreement will be repaid to TFE from first draw down from the Production Budget.
-
The Production Budget funding sources as defined below are all non-recourse funding sources and/or instruments, which is to say sources and/or instruments which have and will have no recourse to TFE for repayment except as participants in revenue and/or profit.
-
GE Capital has indicated an expressed interest in and O'Dea and COTWD have verified that they will give a release as necessary to complete this project as outlined herein. Further, the Development Budget will not be provided by TFE to O'Dea until GE Capital has provided such release in form and substance acceptable to TFE.
Accordingly, Twin Faces East Entertainment Corporation ("TFE") desires to engage O'Dea & Company LLC ("O'Dea") to arrange the production financing (the "Production Finance") necessary to produce an additional 13 episodes. In order to enable O'Dea to arrange the Production Finance, TFE will provide the development budget (the "Development Budget") to O'Dea, which O'Dea will use to arrange the Production Finance. If O'Dea is successful in arranging the production finance, TFE will become the distributor (the "Distributor") of all 26 episodes of the Series and be compensated as described herein for its investment of the Development Budget. O'Dea's basic plan for arranging the Production Finance is as follows:
20% Canada tax credits
20% presales
20% gap loan
20% CGI and post-production investment
20% UK financing
-------
100%
Therefore, subject to receipt by Twin Faces East Entertainment Corporation (the "Distributor") of a combined total cash investment (in the form or forms of long-term debt, subordinated debt, preferred stock, or common stock) in amount equal to at least $4,000,000 (four million dollars) between the date of this Agreement and December 31, 2003. TFE hereby commits to provide the Development Budget to O'Dea in accordance with the following terms and conditions:
|
Series: |
"Xxxx Xxxxxx'x Call Of The Wild" (the "Series"), of which 13 episodes have already been produced and another 13 episodes are intended to be developed, financed, produced, and distributed as a result of this Agreement; |
|
Distributor: |
Twin Faces East Entertainment Corporation (the "Distributor"); |
|
Project Coordinator: |
O'Dea & Company, LLC ("O'Dea"); |
|
Sales Agent: |
To be appointed by unanimous approval of Distributor, O'Dea, and GE Capital. Indigo Film & Television Limited ("Indigo") is pre-approved by Distributor and O'Dea; |
|
Production |
|
|
Company: |
To be appointed by unanimous approval of Distributor, O'Dea, and GE Capital. Cinevu Films Inc. ("Cinevu") and a single purpose vehicle to be established by Cinevu for production of the Series are pre-approved by Distributor and O'Dea; |
|
Grant of Rights |
|
|
To Distributor: |
The intent of this Agreement is to cause all distribution rights related to the Series (all 26 episodes) to be granted to Distributor on an exclusive basis for the Territory and in the Media during the Term (the "Rights"); |
|
Territory: |
The universe; |
|
Media: |
All media now in existence or hereafter created or invented; |
|
Term: |
Fifteen years from the date of completion of episodes 14-26 of the Series,i.e., the next 13 episodes; |
|
Development |
|
|
Budget: |
$421,000 to be expended substantially in accordance with Exhibit A; |
|
Production |
|
|
Budget: |
Approximately US$1,100,000 per episode including contingency, completion bond fee, marketing budget, and finance costs to be expended substantially in accordance with Exhibit B; |
|
Repayment of the |
|
|
Development |
|
|
Budget: |
O'Dea will cause the Development Budget to be repaid to Distributor upon release of first draw down of the Production Finance; |
|
Quiet |
|
|
Enjoyment: |
Upon delivery of the Series, Distributor will have "quiet enjoyment" of its right to distribute the Series in accordance with the terms and conditions of this Agreement. Relatedly, the Series will be delivered to Distributor free and clear of all liens and encumbrances except guilds, unions, and financing from O'Dea's finance sources; |
|
Confidentiality: |
Distributor, its owners, affiliates, employees, and counsel recognize that the nature and identity of O'Dea's finance sources (the "Finance Sources") are confidential, proprietary to O'Dea, have competitive value, and are not intended to be divulged by Distributor to any third party. Accordingly, Distributor, its owners, affiliates, employees, and counsel agree not to divulge any information related to the nature and/or identity of O'Dea's Finance Sources which has or might come into their possession without O'Dea's prior written permission or unless required by law. |
|
Gross Receipts: |
All non-returnable revenues received by Distributor from exploitation of the Series in the Media in the Territory during the Term (the "Gross Receipts"); |
|
Distribution Fee: |
Distributor will receive a Distribution Fee of 25% (including Sales Agent's fees but exclusive of distribution fees charged by any and all sub-distributors) of all Gross Receipts; |
|
Application of |
|
|
Gross Receipts |
|
|
Derived From |
|
|
Episodes 14-26: |
Gross Receipts derived from exploitation of the episodes 14-26 (i.e., the next 13 episodes) will be applied as follows: |
|
|
A) Distributor's Distribution Fee and Sales Agent's sales agency fee (a combined total of 25%); |
|
|
B) Recoupment by Distributor and Sales Agent of any payments made for guild residuals; |
|
|
C) Recoupment by O'Dea's Finance Sources of the Production Finance; |
|
|
D) Recoupment by Distributor of any other costs related to the Series which are not covered by the marketing line item within the Production Budget (including reserves for foreseeable distribution costs), which are actual, verifiable, third party, out of pocket costs, expenses, and taxes, but specifically excluding any net income tax, corporate franchise tax, or excess profits tax); |
|
|
E) Recoupment by the Completion Guarantor of any funds advanced by the completion guarantor for completion of the Series; |
|
|
F) The balance remaining shall be deemed "Net Proceeds" related to episodes 14-26. One hundred percent (100%) of such Net Proceeds will be paid to profit participants as directed by O'Dea in accordance with the paragraph entitled Statements and Payments, below. |
|
Application of |
|
|
Gross Receipts |
|
|
Derived From |
|
|
Episodes 1-13: |
Gross Receipts derived from exploitation of the episodes 1-13 (i.e., the first 13 episodes which are already completed and large unexploited) will be applied as follows: |
|
|
1) Distributor's Distribution Fee and Sales Agent's sales agency fee (a combined total of 25%); |
|
|
2) Recoupment by Distributor and Sales Agent of any payments made for guild residuals; |
|
|
3) Recoupment by GE Capital of its original loan; |
|
|
4) Recoupment by Distributor of any other costs related to the Series which are not covered by the marketing line item within the Production Budget (including reserves for forseeable distribution costs), which are actual, verifiable, third party, out of pocket costs, expenses, and taxes, but specifically excluding any net income tax, corporate franchise tax, or excess profits tax); |
|
|
5) The balance remaining shall be deemed "Net Proceeds" related to episodes 1-13. One hundred percent (100%) of such Net Proceeds will be paid to profit participants as directed by O'Dea in accordance with the paragraph entitled Statements and Payments, below. |
|
Statements and |
|
|
Payments: |
Quarterly for the first three years beginning with delivery of the Series to Distributor; semi-annually for the next four years; annually thereafter; |
|
Third Party |
|
|
Obligations: |
To be agreed; |
|
Screen Credits: |
O'Dea will cause Production Company to provide Distributor and Sales Agent with billing block and other customary information for marketing and publicity purposes; |
|
Marketing |
|
|
Information: |
O'Dea will cause Production Company to supply to Distributor and Sales Agent a synopsis of the Series; biographies, stills, and head-shots of the leads; and biography and credits of the directors suitable for marketing the Series as soon as each are available; |
|
Production |
|
|
Information: |
Distributor and Sales Agent will have access to all production information; |
|
Conditions |
|
|
Precedent: |
Distributor will provide the full Development Budget to O'Dea immediately upon fulfillment of the following conditions precedent (the "Conditions Precedent"): |
|
|
1) Receipt by Distributor of a combined total cash investment (in the form or forms of long-term debt, subordinated debt, preferred stock, or common stock) in amount equal to at least $4,000,000 (four million dollars) between the date of this Agreement and December 31,2003. |
|
|
2) Acceptance by GE Capital of TFE as Distributor in accordance with the terms of this Agreement and conditioned only upon subsequent arrangement by O'Dea of the Production Finance. (GE Capital will want to remain free to appoint another distributor should this attempt to arrange the Production Finance fail.); |
|
|
3) Acceptance by GE Capital of Indigo as Sales Agent, and acceptance by Indigo of a sales agency fee not greater than 20% of Gross Receipts. If Indigo is not accepted by GE Capital or if Indigo does not accept a sales agency fee equal to or lesser than 20%, then Distributor, O'Dea, and GE Capital will replace Indigo with another sales agent which is acceptable to all of Distributor, O'Dea, and GE Capital and which will accept such terms; |
|
|
4) Acceptance by GE Capital of Cinevu and its single purpose vehicle as Production Company in accordance with the terms of this Agreement as they relate to the Production Company. If GE Capital does not accept Cinevu or if Cinevu does not accept the terms of this Agreement as they relate to the Production Company, then Distributor, O'Dea, and GE Capital will replace Cinevu with another production company which is acceptable to all of Distributor, O'Dea, and GE Capital and which will accept such terms; |
|
No Other |
|
|
Agreement: |
There is no other agreement between the parties hereto with regard to the Series except that written herein; |
|
No Partnership or |
|
|
Joint Venture: |
Nothing contained herein shall constitute a partnership, joint venture, or any other legal relationship between the parties except that expressly written herein; |
|
Choice of Law: |
This Agreement will be interpreted under the laws of the State of Nevada; |
|
Arbitration: |
The parties agree that any dispute or controversy arising out of or relating to this Agreement shall be settled by binding arbitration using the arbitration procedure of the Los Angeles office of the American Film Marketing Association. Judgment upon the award rendered by the arbitrators may be entered in any court having jurisdiction thereof. In any such action, the prevailing party shall be entitled to reasonable attorney's fees, arbitrator's fees, costs, interest, and necessary disbursements in addition to any other relief to which it may he entitled; |
|
Facsimile |
|
|
Signatures: |
Facsimile Signatures of this Agreement will be regarded by Distributor and O'Dea as valid and binding. |
If these terms are acceptable, please so indicate by signing and returning to the undersigned a copy of this Agreement by Noon, New York time, September 22nd, 2003, at which point this offer of distribution and finance will otherwise expire. This agreement may be replaced by a long-form distribution/financing agreement based on the above terms (and containing such other terms common in the television industry for agreements of this kind), until which time this document will constitute a valid and binding agreement between the parties.
Sincerely,
Twin Faces East Entertainment Corporation
/S/Xxxxxxx Xxxxxxxxx
By: Xxxxxxx Xxxxxxxxx, Ph.D.
Its: President
AGREED TO AND ACCEPTED:
O'Dea & Company, LLC
/S/X.X.X. Xxxxx
By:
|
EXHIBIT A-DEVELOPMENT BUDGET PER O'DEA |
||||
|
COTW II PRE-PREPRODUCTION / DEVELOPMENT BUDGET: 3 MONTHS |
||||
|
|
|
|
|
$USD |
|
DESCRIPTION: |
UNITS: |
X |
RATE: |
TOTAL: |
|
Accounting - opinion |
MONTHS |
2 |
$ 5,000 |
$ 10,000 |
|
|
|
|
|
|
|
Actor relocation fee |
|
1 |
$ - |
$ - |
|
Animal Training & Acquisition |
|
1 |
$ 7,500 |
$ 7,500 |
|
Budgeting, Scheduling |
|
1 |
$ 4,000 |
$ 4,000 |
|
Casting Director & Expenses |
MONTHS |
3 |
$ 3,333 |
$ 10,000 |
|
|
|
|
|
|
|
CGI - commitment & design |
MONTHS |
3 |
$ 5,000 |
$ 15,000 |
|
|
|
|
|
|
|
Distributor's rep - USA |
MONTHS |
3 |
$ 3,000 |
$ 9,000 |
|
|
|
|
|
|
|
Executive Producer - Canada (Xxxx Xxxxxxx) |
MONTHS |
3 |
$ 7,500 |
$ 22,500 |
|
Executive Producer - Canada (Xxxxxx Xxxxxxxxxx) |
MONTHS |
3 |
$ 7,500 |
$ 22,500 |
|
Executive Producer #3 (equity source) |
MONTHS |
3 |
$ 5,000 |
$ 15,000 |
|
Executive Producer #4 - Xxxxx |
MONTHS |
3 |
covered by regular retainer |
|
|
Legal: |
|
|
|
|
|
Legal - cashflowing bank |
1 |
$ 15,000 |
$ 15,000 |
|
|
Legal - lending bank |
1 |
$ 15,000 |
$ 15,000 |
|
|
Legal - Canadian counsel - strategy / alternatives |
MONTHS |
3 |
$ 2,500 |
$ 7,500 |
|
Legal - Canadiam counsel - CAVCO |
MONTHS |
3 |
$ 2,500 |
$ 7,500 |
|
Legal - Canadian counsel - Distribution Agreement, Sales Agency Agreement, Presales |
MONTHS |
3 |
$ 2,500 |
$ 7,500 |
|
Legal - Canadian counsel - production |
MONTHS |
3 |
$ 2,500 |
$ 7,500 |
|
Legal - Equity - CGI |
MONTHS |
3 |
$ 1,000 |
$ 3,000 |
|
Legal - Equity - other |
MONTHS |
3 |
$ 9,000 |
$ 27,000 |
|
Line Producer |
MONTHS |
3 |
$ 4,000 |
$ 12,000 |
|
Location Deposit |
|
1 |
$ 15,000 |
$ 15,000 |
|
Office Staff - Canada |
MONTHS |
3 |
$ 3,333 |
$ 10,000 |
|
Overhead Expenses (rent, tel, fax, courier) - Canada |
MONTHS |
3 |
$ 3,000 |
$ 9,000 |
|
Production Designer |
|
1 |
$ 5,000 |
$ 5,000 |
|
Production Office Deposit |
|
1 |
$ 3,000 |
$ 3,000 |
|
Production & planning assistants - USA |
MONTHS |
3 |
$ 2,000 |
$ 6,000 |
|
Sales company - attachment |
MONTHS |
0 |
$ - |
$ - |
|
Script rate 1 |
# of episodes |
4 |
$ 19,000 |
$ 76,000 |
|
Script rate 2 |
# of episodes |
3 |
$ 6,333 |
$ 19,000 |
|
Series Bible |
|
1 |
$ 25,000 |
$ 25,000 |
|
Travel & Living - production (Canada) |
|
1 |
$ 10,000 |
$ 10,000 |
|
|
|
|
|
|
|
Travel - finance related: |
|
|
|
|
|
Travel - CAVCO related |
MONTHS |
3 |
$ 1,000 |
$ 3,000 |
|
Travel - CGI related |
MONTHS |
3 |
$ 1,000 |
$ 3,000 |
|
Travel - other equity related |
MONTHS |
3 |
$ 1,000 |
$ 3,000 |
|
Travel - sales company & presales related |
MONTHS |
3 |
$ 1,000 |
$ 3,000 |
|
|
|
|
||
|
Tax Credit Assessment - Canada |
|
1 |
$ 3,500 |
$ 3,500 |
|
|
|
|
|
|
|
Wardrobe, props, set decoration pkge. - deposit |
|
1 |
$ 10,000 |
$ 10,000 |
|
|
Total |
|
$ 421,000 |
|
|
$1,100,000 per episode inc/ finance costs |
$ 14,300,000 |
|
|
2.9% |
|
EXHIBIT B-PER EPISODE PRODUCTION BUDGET BY CINEVU |
||||
|
XXXX XXXXXX'X CALL OF THE WILD |
||||
|
PER EPISODE BUDGET IN U.S. DOLLARS FOR 13 ONE HOUR EPISODES |
||||
|
AS OF: 9/19/03 |
||||
|
CONVERSION RATE: US$1 = CANADIAN $0.71 |
||||
|
STORY RIGHTS / ACQUISITIONS |
$ 3,250 |
|||
|
SCENARIO |
$ 11,725 |
|||
|
STORY EDITOR |
$ 4,000 |
|||
|
PRODUCERS |
$ 103,108 |
|||
|
DIRECTOR |
$ 10,708 |
|||
|
STARS & GUEST STARS |
$ 170,000 |
|||
|
FRINGES |
$ 25,688 |
|||
|
TOTAL "A" (ABOVE THE LINE) |
$ 328,479 |
|||
|
CAST |
$ 52,250 |
|||
|
EXTRAS |
$ 11,486 |
|||
|
PRODUCTION STAFF |
$ 22,162 |
|||
|
DESIGN LABOR |
$ 3,227 |
|||
|
CONSTRUCTION LABOR |
$ 3,591 |
|||
|
SET DRESSING LABOR |
$ 4,224 |
|||
|
PROPERTY LABOR |
$ 2,534 |
|||
|
SPECIAL EFFECTS LABOR |
$ 3,164 |
|||
|
WARDROBE LABOR |
$ 4,363 |
|||
|
MAKEUP/HAIR LABOR |
$ 3,865 |
|||
|
CAMERA LABOR |
$ 7,486 |
|||
|
ELECTRICAL LABOR |
$ 5,376 |
|||
|
GRIP LABOR |
$ 6,249 |
|||
|
PRODUCTION SOUND LABOR |
$ 2,438 |
|||
|
TRANSPORTATION LABOR |
$ 12,917 |
|||
|
PRODUCTION OFFICE EXPENSES |
$ 514 |
|||
|
SITE EXPENSES |
$ 2,485 |
|||
|
UNIT EXPENSES |
$ 4,042 |
|||
|
TRAVEL AND LIVING |
$ - |
|||
|
TRANSPORTATION |
$ 11,404 |
|||
|
CONSTRUCTION MATERIALS |
$ 2,485 |
|||
|
ART SUPPLIES |
$ 272 |
|||
|
SET DRESSING |
$ 3,980 |
|||
|
PROPS |
$ 10,395 |
|||
|
WARDROBE SUPPLIES |
$ 3,863 |
|||
|
MAKEUP/HAIR SUPPLIES |
$ 623 |
|||
|
CAMERA EQUIPMENT |
$ 1,881 |
|||
|
ELECTRICAL EQUIPMENT |
$ 6,903 |
|||
|
GRIP EQUIPMENT |
$ 3,168 |
|||
|
SOUND EQUIPMENT |
$ 1,057 |
|||
|
PRODUCTION RAW STOCK & PROCESS |
$ 8,685 |
|||
|
FRINGES |
$ 51,773 |
|||
|
TOTAL PRODUCTION "B" |
$ 258,862 |
|||
|
EDITORIAL LABOR |
|
|
|
$ 6,830 |
|
POST PRODUCTION OFFICE |
|
|
|
$ 107 |
|
POST PRODUCTION PICTURE |
|
|
|
$ 26,413 |
|
POST PRODUCTION SOUND |
|
|
|
$ 18,310 |
|
POST, EDITORIAL, OFFICE, PICTURE, SOUND UNIT 1 |
$ 51,660 |
|||
|
POST & CGI XXXX 0 |
$ 67,000 |
|||
|
POST & CGI UNIT 3 |
2.50 |
20.1% |
$ 296,650 |
|
|
MUSIC |
$ 7,100 |
|||
|
FRINGES |
$ 1,433 |
|||
|
TOTAL POST PRODUCTION "C" |
$ 475,503 |
|||
|
UNIT PUBLICITY |
$ 693 |
|||
|
MARKETING |
$ 92,308 |
|||
|
DEVELOPMENT COSTS NOT INCLUDED IN PRODUCTION REIMBURSEMENT |
$ 11,192 |
|||
|
TOTAL PRODUCTION "D" |
$ 104,193 |
|||
|
TOTAL ABOVE THE LINE |
$ 328,479 |
|||
|
TOTAL BELOW THE LINE |
$ 838,558 |
|||
|
TOTAL ABOVE & BELOW THE LINE |
$ 1,167,037 |
|||
|
|
||||
|
CONTINGENCY |
$1,062,844 |
10% |
$ 106,284 |
|
|
COMPLETION GUARANTEE |
$1,062,844 |
3.0% |
$ 31,885 |
|
|
TOTAL CONTINGENCY & COMPLETION GUARANTEE |
$ 138,170 |
|||
|
PRODUCTION BUDGET BEFORE FINANCE COSTS |
$ 1,305,207 |
|||
|
FINANCE FEES |
5% |
$ 65,260 |
||
|
BANK FEES |
1 |
60% |
2.50% |
$ 19,578 |
|
BANK INTEREST ON PRESALES |
1 |
40% |
7.00% |
$ 36,546 |
|
BANK INTEREST ON GAP |
2 |
20% |
7.00% |
$ 36,546 |
|
FINANCE CONTINGENCY |
1 |
$ 157,930 |
10% |
$ 15,793 |
|
TOTAL FINANCE |
$ 173,723 |
|||
|
TOTAL PER EPISODE PRODUCTION BUDGET INCLUDING FINANCE COSTS |
$ 1,478,930 |
|||
|
EXHIBIT C-MIN PROJECTIONS- INDIGO |
||
|
Call of the Wild 2 - Live Action Series |
||
|
Episodes 14-26 (13 x 50') |
||
|
This forecast is based on the promo reel screened to date. We have not read any scripts, or seen a story arc and therefore reserve the right to re-evaluate after reviewing additional information. |
||
|
|
|
|
|
Projection Summary - 1st cyle: All TV and Video |
|
|
|
Market |
US$ |
|
|
Pan Global Channels |
0.00 |
|
|
Africa |
5,000.00 |
|
|
Asia |
47,950.00 |
|
|
Australasia |
20,000.00 |
|
|
Eastern Europe |
19,500.00 |
|
|
Latin America |
17,350.00 |
|
|
Major Europe |
145,000.00 |
|
|
Minor Europe |
22,700.00 |
|
|
Middle East |
6,000.00 |
|
|
North America |
325,000.00 |
|
|
Scandinavia |
|
15,500.00 |
|
Total/ep |
$624,000.00 |
|
|
Total/episodes 14-26 |
$8,112,000.00 |
|
|
TERRITORY |
|
|
|
|
||
|
Family |
||
|
|
License Fee/hr |
|
|
PAN WORLD CABLE/SAT |
||
|
|
||
|
AFRICA |
South Africa |
3000 |
|
|
North Africa |
2000 |
|
|
||
|
|
||
|
ASIA & |
Pan Cable |
|
|
FAR EAST |
Bangladesh |
200 |
|
|
Xxxxxx |
000 |
|
|
Xxxxx |
0000 |
|
|
Xxxx Xxxx |
0000 |
|
|
Xxxxx |
1000 |
|
|
Indonesia |
3000 |
|
|
Xxxxx |
00000 |
|
|
Xxxxx |
5000 |
|
|
Xxxxx |
000 |
|
|
Xxxxxxxx |
0000 |
|
|
Xxxxxxxx |
500 |
|
|
Phillipines |
2000 |
|
|
Singapore |
2000 |
|
|
Xxx Xxxxx |
000 |
|
|
Xxxxxx |
0000 |
|
|
Xxxxxxxx |
1000 |
|
|
Vietnam |
500 |
|
|
||
|
XXXXXXXXXXXX |
Xxxxxxxxx |
00000 |
|
|
New Zealand |
6000 |
|
|
||
|
|
||
|
EASTERN EUROPE |
||
|
|
Albania |
000 |
|
|
Xxxxxxxx |
000 |
|
|
XXX |
0000 |
|
|
Xxxxxxx |
500 |
|
|
Czech Republic |
1500 |
|
|
Xxxxxxx |
0000 |
|
|
Xxxxxx |
4000 |
|
|
Romania |
1500 |
|
|
Former Yugo |
1000 |
|
|
Xxxxxxxx |
0000 |
|
|
Xxxxxxxx |
1000 |
|
|
Lithuania |
500 |
|
|
Xxxxxxx |
000 |
|
|
Xxxxxx |
000 |
|
|
||
|
|
||
|
XXXXX XXXXXXX |
||
|
& XXXXX XXXXXXX |
Argentina |
1500 |
|
|
Xxxxxxx |
000 |
|
|
Xxxxxx |
0000 |
|
|
Xxxxx |
1000 |
|
|
Columbia |
0000 |
|
|
Xxxxx Xxxx |
500 |
|
|
Cuba |
350 |
|
|
Xxxxxxxxx Xxxxxxxx |
000 |
|
|
Xxxxxxx |
0000 |
|
|
Xxxxxxxxx |
400 |
|
|
Xxxxxxxx |
000 |
|
|
Xxxxxx |
0000 |
|
|
Xxxxxxxxx |
250 |
|
|
Panama |
350 |
|
|
Xxxxxxxx |
000 |
|
|
Xxxx |
1000 |
|
|
Puerto Rico |
300 |
|
|
Uruguay |
300 |
|
|
Venezuela |
1000 |
|
|
||
|
MAJOR EUROPEAN |
France |
30000 |
|
|
Germany/Austria |
00000 |
|
|
Xxxxx |
00000 |
|
|
Xxxxx |
30000 |
|
|
UK |
35000 |
|
|
||
|
MIDDLE EAST |
Abu Dhabi |
3000 |
|
|
Bahrain |
|
|
|
Dubai |
|
|
|
Egypt |
|
|
|
Iran |
|
|
|
Jordan |
|
|
|
Kuwait |
|
|
|
Lebanon |
|
|
|
Qatar |
|
|
|
Saudi Arabia |
|
|
|
Syria |
|
|
|
||
|
|
Israel |
3000 |
|
|
||
|
MINOR XXXXXXXX |
||
|
|
Xxxxxxx (Xxxxxxx) |
0000 |
|
|
Xxxxxx |
0000 |
|
|
Xxxxxx |
3000 |
|
|
Ireland |
1000 |
|
|
Xxxxx |
000 |
|
|
Xxxxxxxxxxx |
0000 |
|
|
Xxxxxxxx |
0000 |
|
|
Xxxxxx |
0000 |
|
|
||
|
XXXXX XXXXXXX |
Xxxxxx (Xxxxxxx) |
00000 |
|
|
Xxxxxx (French) |
5000 |
|
|
USA |
300000 |
|
|
||
|
XXXXXXXXXXX |
||
|
|
Xxxxxxx |
0000 |
|
|
Xxxxxxx |
3000 |
|
|
Iceland |
1500 |
|
|
Xxxxxx |
0000 |
|
|
Xxxxxx |
5000 |
|
|
||
|
Total |
$624,000 |
|
