00 $15,894,800 Investor Capital Repaid $3,000,000 S3,000,000 $3,000,000 $3,000,000 Net Profit, 41,544,600 $477,600 $4,522,000 $12,894,800 Production Company Equity $0 $47,760 $452,200 $1,289,480 Total Investor Return $1,455,400 $3,429,840 $7,069,800 $14,605,320 Total Investor Return 49% 114% 236% 4