10% CONFIDENCE LEVEL Source Dest Sub Term Year 1 Month 1 Year 1 Month 2 Year 1 Month 3 Year 1 Month 4 Year 1  Month 5 Year 1  Month 6 Year 1  Month 7 Year 1  Month 8 Year 1  Month 9 Year 1  Month 10 Year 1  Month 11 Year 1  Month 12 Year 2  Month 1 Year 2  Month 2 Year 2  Month 3 Year 2  Month 4 Year 2  Month 5 Year 2   Month 6 Year 2   Month 7 Year 2   Month 8 Year 2   Month 9 Year 2  Month 10 Year 2  Month 11 Year 2  Month 12 Year 3  Month 1 Year 3  Month 2 Year 3  Month 3 Year 3  Month 4 Year 3  Month 5 Year 3  Month 6 Year 3  Month 7 Year 3  Month 8 Year 3  Month 9 Year 3  Month 10 Year 3  Month 11 Year 3  Month 12 Year 4  Month 1 Year 4  Month 2 Year 4  Month 3 Year 4  Month 4 Year 4  Month 5 Year 4  Month 6 Year 4  Month 7 Year 4  Month 8 Year 4  Month 9 Year 4  Month 10 Year 4  Month 11 Year 4  Month 12 Year 5  Month 1 Year 5  Month 2 Year 5  Month 3 Year 5  Month 4 Year 5  Month 5 Year 5  Month 6 Year 5  Month 7 Year 5  Month 8 Year 5  Month 9 Year 5  Month 10 Year 5  Month 11 Year 5  Month 12
NEW REGISTRATIONS REVENUE WATERFALL
Sales Dollars
Term 1 Sales Dollars  Sub Term                   -                     -                     -                     -                      -                     -                     -                     -                     -          14,490,000          9,660,000          6,037,500        4,830,000        5,119,800        5,426,988        5,752,602       6,097,754        6,463,615         6,592,890         6,724,749         6,859,240          6,996,424          7,136,349              7,279,076         7,424,652         7,573,150         7,724,619         7,879,107         8,036,685         8,197,416         8,279,393         8,362,191         8,445,810          8,530,263          8,615,561          8,701,716         8,788,728         8,876,610         8,965,374         9,055,030         9,145,581         9,237,037         9,329,411         9,422,702         9,516,923          9,612,098          9,708,215          9,805,298         9,903,347       10,002,387       10,102,416       10,203,435       10,305,469       10,408,529       10,512,616       10,617,741       10,723,916        10,831,154        10,939,467        11,048,867
Revenue Layer 2.1                   -                     -                     -                     -                      -                     -                     -                     -                     -               575,000             383,333             239,583          191,667          203,167          215,357          228,278          241,974           256,493            261,623            266,855            272,192             277,636             283,188                 288,852           294,629           300,522           306,533           312,663           318,916           325,294           328,547           331,833           335,151             338,503             341,887             345,306           348,759           352,246           355,769           359,327           362,920           366,549           370,215           373,917           377,656             381,432             385,247             389,099           392,990           396,920           400,890           404,898           408,947           413,037           417,167           421,339           425,552             429,808             434,106             438,447
Year 1 Month 1                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 2                   -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 3                   -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 4                   -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 5                    -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 6                   -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 7                   -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 8                   -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 9                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 10             575,000             575,000             575,000          575,000          575,000          575,000          575,000          575,000           575,000            575,000            575,000            575,000             575,000             575,000                 575,000           575,000           575,000           575,000           575,000           575,000           575,000           575,000           575,000           575,000             575,000             575,000                     -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 11             383,333             383,333          383,333          383,333          383,333          383,333          383,333           383,333            383,333            383,333            383,333             383,333             383,333                 383,333           383,333           383,333           383,333           383,333           383,333           383,333           383,333           383,333           383,333             383,333             383,333             383,333                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 12             239,583          239,583          239,583          239,583          239,583          239,583           239,583            239,583            239,583            239,583             239,583             239,583                 239,583           239,583           239,583           239,583           239,583           239,583           239,583           239,583           239,583           239,583             239,583             239,583             239,583           239,583                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 1          191,667          191,667          191,667          191,667          191,667           191,667            191,667            191,667            191,667             191,667             191,667                 191,667           191,667           191,667           191,667           191,667           191,667           191,667           191,667           191,667           191,667             191,667             191,667             191,667           191,667           191,667                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 2          203,167          203,167          203,167          203,167           203,167            203,167            203,167            203,167             203,167             203,167                 203,167           203,167           203,167           203,167           203,167           203,167           203,167           203,167           203,167           203,167             203,167             203,167             203,167           203,167           203,167           203,167                    -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 3          215,357          215,357          215,357           215,357            215,357            215,357            215,357             215,357             215,357                 215,357           215,357           215,357           215,357           215,357           215,357           215,357           215,357           215,357           215,357             215,357             215,357             215,357           215,357           215,357           215,357           215,357                    -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 4          228,278          228,278           228,278            228,278            228,278            228,278             228,278             228,278                 228,278           228,278           228,278           228,278           228,278           228,278           228,278           228,278           228,278           228,278             228,278             228,278             228,278           228,278           228,278           228,278           228,278           228,278                    -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 5          241,974           241,974            241,974            241,974            241,974             241,974             241,974                 241,974           241,974           241,974           241,974           241,974           241,974           241,974           241,974           241,974           241,974             241,974             241,974             241,974           241,974           241,974           241,974           241,974           241,974           241,974                    -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 6           256,493            256,493            256,493            256,493             256,493             256,493                 256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493             256,493             256,493             256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493                    -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 7            261,623            261,623            261,623             261,623             261,623                 261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623             261,623             261,623             261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623                    -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 8            266,855            266,855             266,855             266,855                 266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855             266,855             266,855             266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855                     -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 9            272,192             272,192             272,192                 272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192             272,192             272,192             272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192             272,192                     -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 10             277,636             277,636                 277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636             277,636             277,636             277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636             277,636             277,636                     -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 11             283,188                 283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188             283,188             283,188             283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188             283,188             283,188             283,188                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 12                 288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852             288,852             288,852             288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852             288,852             288,852             288,852           288,852                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 1           294,629           294,629           294,629           294,629           294,629           294,629           294,629           294,629           294,629             294,629             294,629             294,629           294,629           294,629           294,629           294,629           294,629           294,629           294,629           294,629           294,629             294,629             294,629             294,629           294,629           294,629                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 2           300,522           300,522           300,522           300,522           300,522           300,522           300,522           300,522             300,522             300,522             300,522           300,522           300,522           300,522           300,522           300,522           300,522           300,522           300,522           300,522             300,522             300,522             300,522           300,522           300,522           300,522                    -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 3           306,533           306,533           306,533           306,533           306,533           306,533           306,533             306,533             306,533             306,533           306,533           306,533           306,533           306,533           306,533           306,533           306,533           306,533           306,533             306,533             306,533             306,533           306,533           306,533           306,533           306,533                    -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 4           312,663           312,663           312,663           312,663           312,663           312,663             312,663             312,663             312,663           312,663           312,663           312,663           312,663           312,663           312,663           312,663           312,663           312,663             312,663             312,663             312,663           312,663           312,663           312,663           312,663           312,663                    -                      -                      -                      -                       -                       -                       -  
Year 3  Month 5           318,916           318,916           318,916           318,916           318,916             318,916             318,916             318,916           318,916           318,916           318,916           318,916           318,916           318,916           318,916           318,916           318,916             318,916             318,916             318,916           318,916           318,916           318,916           318,916           318,916           318,916                    -                      -                      -                       -                       -                       -  
Year 3  Month 6           325,294           325,294           325,294           325,294             325,294             325,294             325,294           325,294           325,294           325,294           325,294           325,294           325,294           325,294           325,294           325,294             325,294             325,294             325,294           325,294           325,294           325,294           325,294           325,294           325,294           325,294                    -                      -                       -                       -                       -  
Year 3  Month 7           328,547           328,547           328,547             328,547             328,547             328,547           328,547           328,547           328,547           328,547           328,547           328,547           328,547           328,547           328,547             328,547             328,547             328,547           328,547           328,547           328,547           328,547           328,547           328,547           328,547           328,547                    -                       -                       -                       -  
Year 3  Month 8           331,833           331,833             331,833             331,833             331,833           331,833           331,833           331,833           331,833           331,833           331,833           331,833           331,833           331,833             331,833             331,833             331,833           331,833           331,833           331,833           331,833           331,833           331,833           331,833           331,833           331,833                     -                       -                       -  
Year 3  Month 9           335,151             335,151             335,151             335,151           335,151           335,151           335,151           335,151           335,151           335,151           335,151           335,151           335,151             335,151             335,151             335,151           335,151           335,151           335,151           335,151           335,151           335,151           335,151           335,151           335,151             335,151                     -                       -  
Year 3  Month 10             338,503             338,503             338,503           338,503           338,503           338,503           338,503           338,503           338,503           338,503           338,503           338,503             338,503             338,503             338,503           338,503           338,503           338,503           338,503           338,503           338,503           338,503           338,503           338,503             338,503             338,503                     -  
Year 3  Month 11             341,887             341,887           341,887           341,887           341,887           341,887           341,887           341,887           341,887           341,887           341,887             341,887             341,887             341,887           341,887           341,887           341,887           341,887           341,887           341,887           341,887           341,887           341,887             341,887             341,887             341,887
Year 3  Month 12             345,306           345,306           345,306           345,306           345,306           345,306           345,306           345,306           345,306           345,306             345,306             345,306             345,306           345,306           345,306           345,306           345,306           345,306           345,306           345,306           345,306           345,306             345,306             345,306             345,306
Year 4  Month 1           348,759           348,759           348,759           348,759           348,759           348,759           348,759           348,759           348,759             348,759             348,759             348,759           348,759           348,759           348,759           348,759           348,759           348,759           348,759           348,759           348,759             348,759             348,759             348,759
Year 4  Month 2           352,246           352,246           352,246           352,246           352,246           352,246           352,246           352,246             352,246             352,246             352,246           352,246           352,246           352,246           352,246           352,246           352,246           352,246           352,246           352,246             352,246             352,246             352,246
Year 4  Month 3           355,769           355,769           355,769           355,769           355,769           355,769           355,769             355,769             355,769             355,769           355,769           355,769           355,769           355,769           355,769           355,769           355,769           355,769           355,769             355,769             355,769             355,769
Year 4  Month 4           359,327           359,327           359,327           359,327           359,327           359,327             359,327             359,327             359,327           359,327           359,327           359,327           359,327           359,327           359,327           359,327           359,327           359,327             359,327             359,327             359,327
Year 4  Month 5           362,920           362,920           362,920           362,920           362,920             362,920             362,920             362,920           362,920           362,920           362,920           362,920           362,920           362,920           362,920           362,920           362,920             362,920             362,920             362,920
Year 4  Month 6           366,549           366,549           366,549           366,549             366,549             366,549             366,549           366,549           366,549           366,549           366,549           366,549           366,549           366,549           366,549           366,549             366,549             366,549             366,549
Year 4  Month 7           370,215           370,215           370,215             370,215             370,215             370,215           370,215           370,215           370,215           370,215           370,215           370,215           370,215           370,215           370,215             370,215             370,215             370,215
Year 4  Month 8           373,917           373,917             373,917             373,917             373,917           373,917           373,917           373,917           373,917           373,917           373,917           373,917           373,917           373,917             373,917             373,917             373,917
Year 4  Month 9           377,656             377,656             377,656             377,656           377,656           377,656           377,656           377,656           377,656           377,656           377,656           377,656           377,656             377,656             377,656             377,656
Year 4  Month 10             381,432             381,432             381,432           381,432           381,432           381,432           381,432           381,432           381,432           381,432           381,432           381,432             381,432             381,432             381,432
Year 4  Month 11             385,247             385,247           385,247           385,247           385,247           385,247           385,247           385,247           385,247           385,247           385,247             385,247             385,247             385,247
Year 4  Month 12             389,099           389,099           389,099           389,099           389,099           389,099           389,099           389,099           389,099           389,099             389,099             389,099             389,099
Year 5  Month 1           392,990           392,990           392,990           392,990           392,990           392,990           392,990           392,990           392,990             392,990             392,990             392,990
Year 5  Month 2           396,920           396,920           396,920           396,920           396,920           396,920           396,920           396,920             396,920             396,920             396,920
Year 5  Month 3           400,890           400,890           400,890           400,890           400,890           400,890           400,890             400,890             400,890             400,890
Year 5  Month 4           404,898           404,898           404,898           404,898           404,898           404,898             404,898             404,898             404,898
Year 5  Month 5           408,947           408,947           408,947           408,947           408,947             408,947             408,947             408,947
Year 5  Month 6           413,037           413,037           413,037           413,037             413,037             413,037             413,037
Year 5  Month 7           417,167           417,167           417,167             417,167             417,167             417,167
Year 5  Month 8           421,339           421,339             421,339             421,339             421,339
Year 5  Month 9           425,552             425,552             425,552             425,552
Year 5  Month 10             429,808             429,808             429,808
Year 5  Month 11             434,106             434,106
Year 5  Month 12             438,447
Total Recognized                     -                     -                     -                     -                      -                     -                     -                     -                     -               575,000             958,333          1,197,917        1,389,583        1,592,750        1,808,107        2,036,385       2,278,359        2,534,852         2,796,474         3,063,329         3,335,521          3,613,157          3,896,346              4,185,198         4,479,827         4,780,349         5,086,881         5,399,544         5,718,460         6,043,755         6,372,302         6,704,135         7,039,286          7,377,789          7,719,676          7,489,982         7,455,408         7,568,071         7,732,173         7,888,333         8,035,896         8,174,167         8,302,408         8,419,832         8,535,865          8,650,442          8,763,497          8,874,960         8,984,762         9,092,830         9,199,090         9,303,466         9,405,881         9,506,255         9,604,506         9,700,551         9,797,556          9,895,531          9,994,485        10,094,430
In Period Deferred Contribution                   -                     -                     -                     -                      -                     -                     -                     -                     -          13,915,000          8,701,667          4,839,583        3,440,417        3,527,050        3,618,881        3,716,218       3,819,395        3,928,763         3,796,415         3,661,419         3,523,719          3,383,267          3,240,003              3,093,878         2,944,825         2,792,801         2,637,738         2,479,562         2,318,225         2,153,661         1,907,091         1,658,056         1,406,524          1,152,474             895,885          1,211,734         1,333,321         1,308,539         1,233,200         1,166,697         1,109,685         1,062,869         1,027,003         1,002,870           981,058             961,656             944,719             930,338           918,586           909,557           903,326           899,969           899,588           902,274           908,109           917,190           926,360             935,624             944,982             954,437
Deferred Balance                   -                     -                     -                     -                      -                     -                     -                     -                     -          13,915,000        22,616,667        27,456,250      30,896,667      34,423,717      38,042,598      41,758,816      45,578,211       49,506,974       53,303,390       56,964,809       60,488,528        63,871,795        67,111,798            70,205,676       73,150,501       75,943,302       78,581,040       81,060,602       83,378,827       85,532,488       87,439,579       89,097,636       90,504,160        91,656,634        92,552,519        93,764,253       95,097,574       96,406,113       97,639,313       98,806,011       99,915,695     100,978,565     102,005,568     103,008,438     103,989,496       104,951,153       105,895,871       106,826,209     107,744,795     108,654,352     109,557,678     110,457,647     111,357,235     112,259,509     113,167,619     114,084,809     115,011,169       115,946,793       116,891,774       117,846,211
RENEWALS REVENUE WATERFALL
Sales Dollars
Term 1 Sales Dollars  Sub Term                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -          10,350,000          6,900,000         4,312,500         3,450,000         3,657,000         3,876,420         4,109,002         4,355,539         4,616,868         4,709,207         4,803,392          4,899,457          4,997,446          5,097,392         5,199,340         5,303,323         5,409,393         5,517,585       13,907,933       11,260,490         9,305,297         8,673,852         8,898,594          9,133,858          9,380,246          9,638,403
Revenue Layer 1.5                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -               575,000             383,333           239,583           191,667           203,167           215,357           228,278           241,974           256,493           261,623           266,855             272,192             277,636             283,188           288,852           294,629           300,522           306,533           772,663           625,583           516,961           481,881           494,366             507,437             521,125             535,467
Year 1 Month 1                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 2                   -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 3                   -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 4                   -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 5                    -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 6                   -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 7                   -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 8                   -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 9                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 10                     -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 11                     -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 12                     -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 1                   -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 2                   -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 3                   -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 4                   -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 5                   -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 6                    -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 7                    -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 8                    -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 9                    -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 10                     -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 11                     -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 12                         -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 1                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 2                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 3                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 4                    -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 5                    -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 6                    -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 7                    -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 8                    -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 9                    -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 10                     -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 11             575,000             575,000           575,000           575,000           575,000           575,000           575,000           575,000           575,000           575,000           575,000             575,000             575,000             575,000           575,000           575,000           575,000           575,000                    -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 12             383,333           383,333           383,333           383,333           383,333           383,333           383,333           383,333           383,333           383,333             383,333             383,333             383,333           383,333           383,333           383,333           383,333           383,333                    -                      -                      -                      -                       -                       -                       -  
Year 4  Month 1           239,583           239,583           239,583           239,583           239,583           239,583           239,583           239,583           239,583             239,583             239,583             239,583           239,583           239,583           239,583           239,583           239,583           239,583                    -                      -                      -                       -                       -                       -  
Year 4  Month 2           191,667           191,667           191,667           191,667           191,667           191,667           191,667           191,667             191,667             191,667             191,667           191,667           191,667           191,667           191,667           191,667           191,667           191,667                    -                      -                       -                       -                       -  
Year 4  Month 3           203,167           203,167           203,167           203,167           203,167           203,167           203,167             203,167             203,167             203,167           203,167           203,167           203,167           203,167           203,167           203,167           203,167           203,167                    -                       -                       -                       -  
Year 4  Month 4           215,357           215,357           215,357           215,357           215,357           215,357             215,357             215,357             215,357           215,357           215,357           215,357           215,357           215,357           215,357           215,357           215,357           215,357                     -                       -                       -  
Year 4  Month 5           228,278           228,278           228,278           228,278           228,278             228,278             228,278             228,278           228,278           228,278           228,278           228,278           228,278           228,278           228,278           228,278           228,278             228,278                     -                       -  
Year 4  Month 6           241,974           241,974           241,974           241,974             241,974             241,974             241,974           241,974           241,974           241,974           241,974           241,974           241,974           241,974           241,974           241,974             241,974             241,974                     -  
Year 4  Month 7           256,493           256,493           256,493             256,493             256,493             256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493           256,493             256,493             256,493             256,493
Year 4  Month 8           261,623           261,623             261,623             261,623             261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623           261,623             261,623             261,623             261,623
Year 4  Month 9           266,855             266,855             266,855             266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855           266,855             266,855             266,855             266,855
Year 4  Month 10             272,192             272,192             272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192           272,192             272,192             272,192             272,192
Year 4  Month 11             277,636             277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636           277,636             277,636             277,636             277,636
Year 4  Month 12             283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188           283,188             283,188             283,188             283,188
Year 5  Month 1           288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852           288,852             288,852             288,852             288,852
Year 5  Month 2           294,629           294,629           294,629           294,629           294,629           294,629           294,629           294,629             294,629             294,629             294,629
Year 5  Month 3           300,522           300,522           300,522           300,522           300,522           300,522           300,522             300,522             300,522             300,522
Year 5  Month 4           306,533           306,533           306,533           306,533           306,533           306,533             306,533             306,533             306,533
Year 5  Month 5           772,663           772,663           772,663           772,663           772,663             772,663             772,663             772,663
Year 5  Month 6           625,583           625,583           625,583           625,583             625,583             625,583             625,583
Year 5  Month 7           516,961           516,961           516,961             516,961             516,961             516,961
Year 5  Month 8           481,881           481,881             481,881             481,881             481,881
Year 5  Month 9           494,366             494,366             494,366             494,366
Year 5  Month 10             507,437             507,437             507,437
Year 5  Month 11             521,125             521,125
Year 5  Month 12             535,467
Total Recognized                     -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -               575,000             958,333         1,197,917         1,389,583         1,592,750         1,808,107         2,036,385         2,278,359         2,534,852         2,796,474         3,063,329          3,335,521          3,613,157          3,896,346         4,185,198         4,479,827         4,780,349         5,086,881         5,284,544         5,526,794         5,804,171         6,094,385         6,385,585          6,677,665          6,970,512          7,264,004
In Period Deferred Contribution                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -            9,775,000          5,941,667         3,114,583         2,060,417         2,064,250         2,068,313         2,072,617         2,077,180         2,082,016         1,912,733         1,740,063          1,563,936          1,384,289          1,201,047         1,014,142           823,496           629,044           430,704         8,623,389         5,733,696         3,501,126         2,579,467         2,513,009          2,456,193          2,409,735          2,374,399
Deferred Balance                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -            9,775,000        15,716,667       18,831,250       20,891,667       22,955,917       25,024,230       27,096,847       29,174,027       31,256,043       33,168,776       34,908,838        36,472,774        37,857,063        39,058,109       40,072,251       40,895,747       41,524,791       41,955,495       50,578,884       56,312,580       59,813,706       62,393,172       64,906,181        67,362,374        69,772,109        72,146,508
SUNRISE PERIOD REVENUE WATERFALL
Sales Dollars
Sunrise Period Sales Dollars  Sub Term                   -                     -                     -                     -                      -                     -        16,428,584      12,321,416                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Revenue Layer 5.0 Years                   -                     -                     -                     -                      -                     -            273,810          205,357                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 1                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 2                   -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 3                   -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1 Month 4                   -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 5                    -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 6                   -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 7          273,810          273,810          273,810             273,810             273,810             273,810          273,810          273,810          273,810          273,810          273,810           273,810            273,810            273,810            273,810             273,810             273,810                 273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810             273,810             273,810             273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810             273,810             273,810             273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810           273,810             273,810             273,810             273,810
Year 1  Month 8          205,357          205,357             205,357             205,357             205,357          205,357          205,357          205,357          205,357          205,357           205,357            205,357            205,357            205,357             205,357             205,357                 205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357             205,357             205,357             205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357             205,357             205,357             205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357           205,357             205,357             205,357             205,357
Year 1  Month 9                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 10                     -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 11                     -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 12                     -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 1                   -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 2                   -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 3                   -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 4                   -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 5                   -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 6                    -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 7                    -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 8                    -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 9                    -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 10                     -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 11                     -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 12                         -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 1                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -