Sie sind auf Seite 1von 2

Based on data given in Exhibit 7

Studio/Movie Title
1 PARENTHOOD
MCA UNIVERSAL
2 BORN ON THE FOURTH OF JULY MCA UNIVERSAL
3 FIELD OF DREAMS
MCA UNIVERSAL
4 UNCLE BUCK
MCA UNIVERSAL
5 SEA OF LOVE
MCA UNIVERSAL
7 K-9
MCA UNIVERSAL
8 THE 'BURBS
MCA UNIVERSAL
10 DO THE RIGHT THING
MCA UNIVERSAL
12 SHOCKER
MCA UNIVERSAL
15 HARLEM NIGHTS
PARAMOUNT PICTURES
16 PET SEMATARY
PARAMOUNT PICTURES
18 MAJOR LEAGUE
PARAMOUNT PICTURES
25 LOOK WHO'S TALKING (TS)
SONY PICTURES ENTERTAINMENT
26 WHEN HARRY MET SALLY (C)
SONY PICTURES ENTERTAINMENT
27 STEEL MAGNOLIAS (TS)
SONY PICTURES ENTERTAINMENT
28 SEE NO EVIL; HEAR NO EVIL (TS SONY PICTURES ENTERTAINMENT
59 THE WAR OF THE ROSES
TWENTIETH CENTURY FOX
61 WEEKEND AT BERNIE'S
TWENTIETH CENTURY FOX
70 BATMAN
WARNER BROTHERS
71 DRIVING MISS DAISY
WARNER BROTHERS
77 YOUNG EINSTEIN
WARNER BROTHERS
89 HONEY, I SHRUNK THE KIDS (W) THE WALT DISNEY COMPANY
90 DEAD POETS SOCIETY (T)
THE WALT DISNEY COMPANY
91 THE LITTLE MERMAID (W)
THE WALT DISNEY COMPANY
92 TURNER AND HOOTCH (T)
THE WALT DISNEY COMPANY
93 THREE FUGITIVES (T)
THE WALT DISNEY COMPANY
Total
Average:
Median:
Standard deviation:
Interquartile range:

Hypothetical Sequel
PV of
PV of
Negative
Net Inflows
Cost at
at Year 4a
Year 3
$76.8
56.8
47.3
47.0
44.4
29.3
27.3
21.2
12.4
$51.1
41.1
33.7
$105.5
64.6
61.7
32.0
$63.8
22.3
$229.1
77.6
10.2
$111.2
74.4
62.0
54.6
29.1
$15.0
$8.7
$31.5
$3.4 to
$29.10

$28.2
25.4
22.6
21.2
35.3
16.9
24.0
9.9
8.5
$42.3
15.5
16.9
$14.1
26.8
31.0
25.4
$35.3
14.1
$70.5
11.3
5.6
$31.0
28.2
28.2
25.4
24.0
$6.4
$21.2
$13.3
$14.1 to
$26.80

pothetical Sequel

One-Year
Returnb

NPV at Year 0 at 12% discount rate


$1.7
1.24
1.10
1.22
0.26
0.73
0.14
1.15
0.47
$0.2
1.65
0.99
$6.5
1.41
0.99
0.26
$0.8
0.58
$2.3
5.87
0.80
$2.6
1.64
1.20
1.15
0.21

28.736
18.018
13.974
14.780
3.091
6.592
0.267
6.426
1.830
2.367
15.087
9.388
57.011
21.979
17.146
2.257
15.420
4.136
95.417
41.273
2.496
48.604
27.210
19.330
16.620
1.411
490.867

$0.4
($0.54)
$1.2
(.82) to
0.21

26 Profitable - NPV
73 Non Profitable
Total NPV
Total Films
Value Per Film

490.866537543
0
490.866537543
99
4.958247854