Strike Total Outlay Annual Outlay Num.

Units
$ 5,130,000 $ 103,000.00 $ 6,000.00 10
Purchase Price Price/Unit Annual/Unit Years Held
$ 55,000.00 $ 5,500.00 $ 600.00 8
Future Sales Price Return on $ Return % Annualized Return
$ 7,500,000 $ 75,000 -27% -4% The return figures
$ 10,000,000 $ 168,750 64% 6% calculate for the
$ 15,000,000 $ 356,250 246% 17% 25% net profit
$ 20,000,000 $ 543,750 428% 23% share due to the
$ 25,000,000 $ 731,250 610% 28% owner.
$ 30,000,000 $ 918,750 792% 31%
$ 35,000,000 $ 1,106,250 974% 35%
$ 40,000,000 $ 1,293,750 1156% 37% This is the target
$ 45,000,000 $ 1,481,250 1338% 40% zone for sales
$ 50,000,000 $ 1,668,750 1520% 42% price.
$ 55,000,000 $ 1,856,250 1702% 44%
$ 60,000,000 $ 2,043,750 1884% 45%
$ 65,000,000 $ 2,231,250 2066% 47% The original strike
$ 70,000,000 $ 2,418,750 2248% 48% price of $5.5MM
$ 75,000,000 $ 2,606,250 2430% 50% is reduced by
$ 80,000,000 $ 2,793,750 2612% 51% $370,000 that has
$ 85,000,000 $ 2,981,250 2794% 52% already been paid
toward the
$ 90,000,000 $ 3,168,750 2976% 53%
contract.
$ 95,000,000 $ 3,356,250 3158% 55%
$ 100,000,000 $ 3,543,750 3341% 56%
Jeremy 8
Zach 5
Shawn 10
Greg 2
Craig 10
Don 20
Jenny/Brett 15
Mikal 5
Don 10
Jonathan M 5
Lew 5
Ben 5
100
Purchase
$ 500,000

Capitalization
$ 500,500

$ 60,000
$ 750,000
$ 1,687,500
$ 3,562,500
$ 5,437,500
$ 7,312,500
$ 9,187,500
$11,062,500
$12,937,500
$14,812,500
$16,687,500
$18,562,500
$20,437,500
$22,312,500
$24,187,500
$26,062,500
$27,937,500
$29,812,500
$31,687,500
$33,562,500
$35,437,500

units
91
100