Discount Rate

5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%

5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%

5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%
5.50%

Film
1
2
3
4
5
6
7
8
9
10
11
12
13
14

Studio

PARENTHOOD
BORN ON THE FOURTH OF JULY
FIELD OF DREAMS
UNCLE BUCK
SEA OF LOVE
ALWAYS
K-9
THE 'BURBS
THE DREAM TEAM
DO THE RIGHT THING
DAD
SHOCKER
THE WIZARD
RENEGADES

PARAMOUNT PICTURES
15 HARLEM NIGHTS
16 PET SEMATARY
17 BLACK RAIN
18 MAJOR LEAGUE
19 COUSINS
20 WE'RE NO ANGELS
21 LET IT RIDE
22 SHIRLEY VALENTINE
23 FAT MAN AND LITTLE BOY
24 THE EXPERTS
SONY PICTURES ENTERTAINMENT
25 LOOK WHO'S TALKING (TS)
26 WHEN HARRY MET SALLY (C)
27 STEEL MAGNOLIAS (TS)
28 SEE NO EVIL; HEAR NO EVIL (TS)
29 THE BEAR (TS)
30 GLORY (TS)
31 LOOK UP (TS)
32 CASUALTIES OF WAR (C)
33 CHANCES ARE (TS)
34 (FAMILY BUSINESS (TS)
35 SHE'S OUT OF CONTROL (C)
36 WHO'S HARRY CRUMB? (TS)
37 ADVENTURES OF BARON MUNCHAUSEN (C)

Net
Negative
Inflows PV Cost PV Yr
Yr 4
3
$76.8
56.8
47.3
47.0
44.4
31.4
29.3
27.3
22.9
21.2
17.4
12.4
8.7
7.4

($28.20)
(25.4)
(22.6)
(21.2)
(35.3)
(43.7)
(16.9)
(24.0)
(21.2)
(9.9)
(26.8)
(8.5)
(11.3)
(16.9)

$51.1
41.1
39.0
33.7
16.2
8.7
4.3
4.3
3.2
1.1

($42.30)
(15.5)
(42.3)
(16.9)
(18.3)
(31.0)
(25.4)
(11.3)
(26.8)
(16.9)

$105.5
64.6
61.7
32.0
21.5
20.8
13.2
12.3
10.9
10.2
9.0
7.9
7.0

($14.10)
(26.8)
(31.0)
(25.4)
(29.6)
(29.6)
(24.0)
(35.3)
(25.4)
(25.4)
(21.2)
(19.7)
(73.4)

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58

TRUE BELIEVER (C)

TROOP BEVERLY HILLS (C)
TAP (TS)
DEEPSTAR SIX (TS)
JOHNNY HANDSOME (TS)
MUSIC BOX (TS)
IMMEDIATE FAMILY (C)
LISTEN TO ME (C)
PHYSICAL EVIDENCE (C)
OLD GRINGO (C)
LOVERBOY (TS)
SING (TS)
WINTER PEOPLE (C)
WELCOME HOME (C)
ADVENTURES OF MILO AND OTIS (C)
THE BIG PICTURE (C)
SLAVES OF NEW YORK (TS)
EAT A BOWL OF TEA (C)
TO KILL A PRIEST (C)
ME AND HIM (C)
BLOODHOUNDS OF BROADWAY (C)

TWENTIETH CENTURY FOX

59 THE WAR OF THE ROSES
60 THE ABYSS
61 WEEKEND AT BERNIE'S
62 SAY ANYTHING
63 SKIN DEEP
64 THE FABULOUS BAKER BOYS
65 MILLENNIUM
66 WORTH WINNING
67 GLEAMING THE CUBE
68 HOW I GOT INTO COLLEGE
69 WHEN THE WHALES CAME
WARNER BROTHERS
70 BATMAN
71 DRIVING MISS DAISY
72 TANGO & CASH
73 LEAN ON ME
74 HER ALIBI
75 NEXT OF KIN
76 PINK CADILLAC
77 YOUNG EINSTEIN
78 DEAD-BANG
79 DEAD CALM
80 SECOND SIGHT
81 SEE YOU IN THE MORNING

6.7
6.5
6.4
5.8
5.0
4.9
4.3
3.8
3.4
3.2
3.2
2.4
2.1
1.7
1.2
1.2
1.2
1.2
1.1
1.1
1.1

(19.7)
(25.4)
(21.2)
(11.3)
(28.2)
(25.4)
(19.7)
(21.2)
(24.0)
(48.0)
(14.1)
(19.7)
(22.6)
(19.7)
(11.3)
(11.3)
(8.5)
(2.8)
(14.1)
(11.3)
(4.2)

$63.8
44.6
22.3
14.6
14.0
13.2
4.7
3.4
2.7
1.8
1.1

($35.30)
(63.5)
(14.1)
(18.3)
(14.1)
(18.3)
(21.2)
(18.3)
(15.5)
(16.9)
(5.6)

$229.1
77.6
46.7
22.9
15.0
11.7
11.4
10.2
6.4
6.1
4.9
4.4

($70.50)
(11.3)
(77.6)
(21.2)
(28.2)
(16.9)
(26.8)
(5.6)
(19.7)
(12.7)
(14.1)
(24.0)

92
83
84
85
86
87
88

IN COUNTRY
COOKIE
HOW TO GET AHEAD IN ADVERTISING
POWWOW HIGHWAY
BERT RIGBY, YOU'RE A FOOL
PENN & TELLER GET KILLED
CHECKING OUT

THE WALT DISNEY COMPANY

89 HONEY, I SHRUNK THE KIDS (W)
90 DEAD POETS SOCIETY (T)
91 THE LITTLE MERMAID (W)
92 TURNER AND HOOTCH (T)
93 THREE FUGITIVES (T)
94 AN INNOCENT MAN (T)
95 BLAZE (T)
96 NEW YORK STORIES (T)
97 GROSS ANATOMY (T)
98 DISORGANIZED CRIME (T)
99 CHEETAH (W)

3.5
2.6
1.4
1.2
1.1
1.1
1.1

(25.4)
(18.3)
(7.1)
(5.6)
(18.3)
(11.3)
(7.1)

$111.2
74.4
62.0
54.6
29.1
17.0
14.7
8.2
8.1
7.1
7.1

($31.00)
(28.2)
(28.2)
(25.4)
(24.0)
(24.0)
(25.4)
(26.8)
(16.9)
(15.5)
(9.9)

$21.6
$8.7
$31.5

$22.6
$21.2
$13.3

One-year
Return
NPV Yr 3

NPV Yr 2

NPV Yr 1

NPV Yr 0

$1.7
1.24
1.10
1.22
0.26
(0.28)
0.73
0.14
0.08
1.15
(0.35)
0.47
(0.23)
(0.56)

$42.27
$26.96
$21.07
$22.13
$6.43
-$13.21
$10.31
$1.78
$0.48
$9.66
-$9.77
$3.08
-$2.89
-$9.37

$40.07
$25.55
$19.98
$20.98
$6.10
-$12.52
$9.77
$1.69
$0.45
$9.16
-$9.26
$2.92
-$2.74
-$8.88

$36.00
$22.96
$17.95
$18.85
$5.48
-$11.25
$8.78
$1.51
$0.41
$8.23
-$8.32
$2.63
-$2.46
-$7.98

$30.66
$19.55
$15.28
$16.05
$4.66
-$9.58
$7.47
$1.29
$0.35
$7.01
-$7.09
$2.24
-$2.10
-$6.80

$0.2
1.65
(0.08)
0.99
(0.11)
(0.72)
(0.83)
(0.62)
(0.88)
(0.94)

$5.82
$22.23
-$5.06
$14.26
-$2.79
-$21.57
-$20.21
-$6.85
-$22.53
-$15.03

$5.51
$21.08
-$4.79
$13.52
-$2.65
-$20.44
-$19.16
-$6.49
-$21.35
-$14.25

$4.95
$18.94
-$4.31
$12.14
-$2.38
-$18.37
-$17.21
-$5.83
-$19.18
-$12.80

$4.22
$16.13
-$3.67
$10.34
-$2.02
-$15.64
-$14.66
-$4.97
-$16.34
-$10.90

$6.5
1.41
0.99
0.26
(0.27)
(0.30)
(0.45)
(0.65)
(0.57)
(0.60)
(0.58)
(0.60)
(0.90)

$81.42
$32.64
$26.05
$4.67
-$8.74
-$9.37
-$10.89
-$22.41
-$14.28
-$14.91
-$12.01
-$11.58
-$63.28

$77.18
$30.94
$24.69
$4.43
-$8.28
-$8.88
-$10.32
-$21.24
-$13.54
-$14.13
-$11.38
-$10.97
-$59.99

$69.34
$27.79
$22.19
$3.98
-$7.44
-$7.98
-$9.27
-$19.08
-$12.16
-$12.70
-$10.23
-$9.86
-$53.89

$59.05
$23.67
$18.89
$3.39
-$6.34
-$6.79
-$7.90
-$16.25
-$10.36
-$10.81
-$8.71
-$8.39
-$45.90

(0.66)
(0.74)
(0.70)
(0.49)
(0.82)
(0.81)
(0.78)
(0.82)
(0.86)
(0.93)
(0.77)
(0.88)
(0.91)
(0.91)
(0.89)
(0.89)
(0.85)
(0.56)
(0.92)
(0.90)
(0.74)

-$12.65
-$18.24
-$14.34
-$5.50
-$22.24
-$19.67
-$14.81
-$16.68
-$19.69
-$42.62
-$10.49
-$16.52
-$19.54
-$17.15
-$9.63
-$9.63
-$6.98
-$1.58
-$12.38
-$9.72
-$2.99

-$11.99
-$17.29
-$13.60
-$5.21
-$21.08
-$18.65
-$14.04
-$15.81
-$18.67
-$40.40
-$9.94
-$15.66
-$18.52
-$16.25
-$9.13
-$9.13
-$6.61
-$1.49
-$11.73
-$9.22
-$2.84

-$10.78
-$15.53
-$12.22
-$4.68
-$18.94
-$16.75
-$12.61
-$14.21
-$16.77
-$36.30
-$8.93
-$14.07
-$16.64
-$14.60
-$8.20
-$8.20
-$5.94
-$1.34
-$10.54
-$8.28
-$2.55

-$9.18
-$13.23
-$10.40
-$3.99
-$16.13
-$14.27
-$10.74
-$12.10
-$14.28
-$30.91
-$7.61
-$11.98
-$14.17
-$12.43
-$6.99
-$6.99
-$5.06
-$1.14
-$8.98
-$7.05
-$2.17

$0.8
(0.30)
0.58
(0.21)
(0.01)
(0.28)
(0.78)
(0.82)
(0.82)
(0.89)
(0.81)

$23.86
-$20.12
$6.67
-$4.23
-$0.79
-$5.49
-$15.87
-$14.29
-$12.27
-$14.40
-$4.32

$22.62
-$19.07
$6.32
-$4.01
-$0.75
-$5.20
-$15.04
-$13.55
-$11.63
-$13.65
-$4.09

$20.32
-$17.13
$5.68
-$3.60
-$0.67
-$4.67
-$13.52
-$12.17
-$10.45
-$12.26
-$3.68

$17.31
-$14.59
$4.84
-$3.07
-$0.57
-$3.98
-$11.51
-$10.36
-$8.90
-$10.44
-$3.13

$2.3
5.87
(0.40)
0.08
(0.47)
(0.31)
(0.58)
0.80
(0.68)
(0.52)
(0.65)
(0.82)

$139.01
$59.01
-$31.60
$0.48
-$13.25
-$5.51
-$15.16
$3.86
-$12.92
-$6.56
-$8.96
-$18.80

$131.76
$55.93
-$29.95
$0.45
-$12.56
-$5.22
-$14.37
$3.66
-$12.25
-$6.22
-$8.50
-$17.82

$118.38
$50.25
-$26.91
$0.41
-$11.29
-$4.69
-$12.91
$3.28
-$11.01
-$5.58
-$7.63
-$16.01

$100.82
$42.80
-$22.92
$0.35
-$9.61
-$3.99
-$11.00
$2.80
-$9.37
-$4.76
-$6.50
-$13.63

(0.86)
(0.86)
(0.80)
(0.78)
(0.94)
(0.90)
(0.85)

-$20.93
-$15.01
-$5.47
-$4.23
-$16.36
-$9.72
-$5.74

-$19.84
-$14.23
-$5.19
-$4.01
-$15.50
-$9.22
-$5.44

-$17.83
-$12.78
-$4.66
-$3.60
-$13.93
-$8.28
-$4.89

-$15.18
-$10.89
-$3.97
-$3.07
-$11.86
-$7.05
-$4.16

$2.6
1.64
1.20
1.15
0.21
(0.29)
(0.42)
(0.69)
(0.52)
(0.54)
(0.28)

$70.52
$40.12
$28.97
$24.98
$3.40
-$7.48
-$10.87
-$18.04
-$8.74
-$8.31
-$3.00

$66.85
$38.02
$27.46
$23.68
$3.22
-$7.09
-$10.30
-$17.10
-$8.29
-$7.88
-$2.85

$60.06
$34.16
$24.67
$21.27
$2.89
-$6.37
-$9.26
-$15.36
-$7.44
-$7.08
-$2.56

$51.15
$29.09
$21.01
$18.12
$2.46
-$5.42
-$7.88
-$13.08
-$6.34
-$6.03
-$2.18

($0.08)
($0.54)
$1.2

NPV Yr 0
1
2
3
4
5
7
8
9
10
12

PARENTHOOD
BORN ON THE FOURTH OF JULY
FIELD OF DREAMS
UNCLE BUCK
SEA OF LOVE
K-9
THE 'BURBS
THE DREAM TEAM
DO THE RIGHT THING
SHOCKER

$30.66
$19.55
$15.28
$16.05
$4.66
$7.47
$1.29
$0.35
$7.01
$2.24

15 HARLEM NIGHTS
16 PET SEMATARY
18 MAJOR LEAGUE

$4.22
$16.13
$10.34

25
26
27
28

$59.05
$23.67
$18.89
$3.39

LOOK WHO'S TALKING (TS)

WHEN HARRY MET SALLY (C)
STEEL MAGNOLIAS (TS)
SEE NO EVIL; HEAR NO EVIL (TS)

59 THE WAR OF THE ROSES

61 WEEKEND AT BERNIE'S
70
71
73
77
89
90
91
92
93

BATMAN
DRIVING MISS DAISY
LEAN ON ME
YOUNG EINSTEIN
HONEY, I SHRUNK THE KIDS (W)
DEAD POETS SOCIETY (T)
THE LITTLE MERMAID (W)
TURNER AND HOOTCH (T)
THREE FUGITIVES (T)

NPV of All Positive NPV Films

Divided by total 99 films

$17.31
$4.84
$100.82
$42.80
$0.35
$2.80
$51.15
$29.09
$21.01
$18.12
$2.46
$530.99
$5.36
$5.36