50% 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                   -                     -                     -                     -                      -                     -                     -                     -                     -          10,867,500          7,245,000          4,528,125        3,622,500        3,785,513        3,955,867        4,133,876       4,319,904        4,514,299         4,582,016         4,650,747         4,720,504          4,791,312          4,863,182              4,936,127         5,010,171         5,085,326         5,161,604         5,239,029         5,317,613         5,397,380         5,424,368         5,451,488         5,478,741          5,506,140          5,533,671          5,561,334         5,589,143         5,617,085         5,645,171         5,673,403         5,701,767         5,730,276         5,758,930         5,787,729         5,816,672          5,845,761          5,874,995          5,904,373         5,933,897         5,963,565         5,993,378         6,023,348         6,053,463         6,083,735         6,114,152         6,144,726         6,175,445          6,206,321          6,237,353          6,268,543
Revenue Layer 2.1                   -                     -                     -                     -                      -                     -                     -                     -                     -               431,250             287,500             179,688          143,750          150,219          156,979          164,043          171,425           179,139            181,826            184,553            187,322             190,131             192,983                 195,878           198,816           201,799           204,826           207,898           211,016           214,182           215,253           216,329           217,410             218,498             219,590             220,688           221,791           222,900           224,015           225,135           226,261           227,392           228,529           229,672           230,820             231,975             233,135             234,301           235,472           236,649           237,832           239,022           240,217           241,418           242,625           243,838           245,057             246,283             247,514             248,752
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             431,250             431,250             431,250          431,250          431,250          431,250          431,250          431,250           431,250            431,250            431,250            431,250             431,250             431,250                 431,250           431,250           431,250           431,250           431,250           431,250           431,250           431,250           431,250           431,250             431,250             431,250                     -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 11             287,500             287,500          287,500          287,500          287,500          287,500          287,500           287,500            287,500            287,500            287,500             287,500             287,500                 287,500           287,500           287,500           287,500           287,500           287,500           287,500           287,500           287,500           287,500             287,500             287,500             287,500                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 12             179,688          179,688          179,688          179,688          179,688          179,688           179,688            179,688            179,688            179,688             179,688             179,688                 179,688           179,688           179,688           179,688           179,688           179,688           179,688           179,688           179,688           179,688             179,688             179,688             179,688           179,688                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 1          143,750          143,750          143,750          143,750          143,750           143,750            143,750            143,750            143,750             143,750             143,750                 143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750             143,750             143,750             143,750           143,750           143,750                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 2          150,219          150,219          150,219          150,219           150,219            150,219            150,219            150,219             150,219             150,219                 150,219           150,219           150,219           150,219           150,219           150,219           150,219           150,219           150,219           150,219             150,219             150,219             150,219           150,219           150,219           150,219                    -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 3          156,979          156,979          156,979           156,979            156,979            156,979            156,979             156,979             156,979                 156,979           156,979           156,979           156,979           156,979           156,979           156,979           156,979           156,979           156,979             156,979             156,979             156,979           156,979           156,979           156,979           156,979                    -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 4          164,043          164,043           164,043            164,043            164,043            164,043             164,043             164,043                 164,043           164,043           164,043           164,043           164,043           164,043           164,043           164,043           164,043           164,043             164,043             164,043             164,043           164,043           164,043           164,043           164,043           164,043                    -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 5          171,425           171,425            171,425            171,425            171,425             171,425             171,425                 171,425           171,425           171,425           171,425           171,425           171,425           171,425           171,425           171,425           171,425             171,425             171,425             171,425           171,425           171,425           171,425           171,425           171,425           171,425                    -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 6           179,139            179,139            179,139            179,139             179,139             179,139                 179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139             179,139             179,139             179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139                    -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 7            181,826            181,826            181,826             181,826             181,826                 181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826             181,826             181,826             181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826                    -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 8            184,553            184,553             184,553             184,553                 184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553             184,553             184,553             184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553                     -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 9            187,322             187,322             187,322                 187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322             187,322             187,322             187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322             187,322                     -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 10             190,131             190,131                 190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131             190,131             190,131             190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131             190,131             190,131                     -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 11             192,983                 192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983             192,983             192,983             192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983             192,983             192,983             192,983                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 12                 195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878             195,878             195,878             195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878             195,878             195,878             195,878           195,878                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 1           198,816           198,816           198,816           198,816           198,816           198,816           198,816           198,816           198,816             198,816             198,816             198,816           198,816           198,816           198,816           198,816           198,816           198,816           198,816           198,816           198,816             198,816             198,816             198,816           198,816           198,816                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 2           201,799           201,799           201,799           201,799           201,799           201,799           201,799           201,799             201,799             201,799             201,799           201,799           201,799           201,799           201,799           201,799           201,799           201,799           201,799           201,799             201,799             201,799             201,799           201,799           201,799           201,799                    -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 3           204,826           204,826           204,826           204,826           204,826           204,826           204,826             204,826             204,826             204,826           204,826           204,826           204,826           204,826           204,826           204,826           204,826           204,826           204,826             204,826             204,826             204,826           204,826           204,826           204,826           204,826                    -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 4           207,898           207,898           207,898           207,898           207,898           207,898             207,898             207,898             207,898           207,898           207,898           207,898           207,898           207,898           207,898           207,898           207,898           207,898             207,898             207,898             207,898           207,898           207,898           207,898           207,898           207,898                    -                      -                      -                      -                       -                       -                       -  
Year 3  Month 5           211,016           211,016           211,016           211,016           211,016             211,016             211,016             211,016           211,016           211,016           211,016           211,016           211,016           211,016           211,016           211,016           211,016             211,016             211,016             211,016           211,016           211,016           211,016           211,016           211,016           211,016                    -                      -                      -                       -                       -                       -  
Year 3  Month 6           214,182           214,182           214,182           214,182             214,182             214,182             214,182           214,182           214,182           214,182           214,182           214,182           214,182           214,182           214,182           214,182             214,182             214,182             214,182           214,182           214,182           214,182           214,182           214,182           214,182           214,182                    -                      -                       -                       -                       -  
Year 3  Month 7           215,253           215,253           215,253             215,253             215,253             215,253           215,253           215,253           215,253           215,253           215,253           215,253           215,253           215,253           215,253             215,253             215,253             215,253           215,253           215,253           215,253           215,253           215,253           215,253           215,253           215,253                    -                       -                       -                       -  
Year 3  Month 8           216,329           216,329             216,329             216,329             216,329           216,329           216,329           216,329           216,329           216,329           216,329           216,329           216,329           216,329             216,329             216,329             216,329           216,329           216,329           216,329           216,329           216,329           216,329           216,329           216,329           216,329                     -                       -                       -  
Year 3  Month 9           217,410             217,410             217,410             217,410           217,410           217,410           217,410           217,410           217,410           217,410           217,410           217,410           217,410             217,410             217,410             217,410           217,410           217,410           217,410           217,410           217,410           217,410           217,410           217,410           217,410             217,410                     -                       -  
Year 3  Month 10             218,498             218,498             218,498           218,498           218,498           218,498           218,498           218,498           218,498           218,498           218,498           218,498             218,498             218,498             218,498           218,498           218,498           218,498           218,498           218,498           218,498           218,498           218,498           218,498             218,498             218,498                     -  
Year 3  Month 11             219,590             219,590           219,590           219,590           219,590           219,590           219,590           219,590           219,590           219,590           219,590             219,590             219,590             219,590           219,590           219,590           219,590           219,590           219,590           219,590           219,590           219,590           219,590             219,590             219,590             219,590
Year 3  Month 12             220,688           220,688           220,688           220,688           220,688           220,688           220,688           220,688           220,688           220,688             220,688             220,688             220,688           220,688           220,688           220,688           220,688           220,688           220,688           220,688           220,688           220,688             220,688             220,688             220,688
Year 4  Month 1           221,791           221,791           221,791           221,791           221,791           221,791           221,791           221,791           221,791             221,791             221,791             221,791           221,791           221,791           221,791           221,791           221,791           221,791           221,791           221,791           221,791             221,791             221,791             221,791
Year 4  Month 2           222,900           222,900           222,900           222,900           222,900           222,900           222,900           222,900             222,900             222,900             222,900           222,900           222,900           222,900           222,900           222,900           222,900           222,900           222,900           222,900             222,900             222,900             222,900
Year 4  Month 3           224,015           224,015           224,015           224,015           224,015           224,015           224,015             224,015             224,015             224,015           224,015           224,015           224,015           224,015           224,015           224,015           224,015           224,015           224,015             224,015             224,015             224,015
Year 4  Month 4           225,135           225,135           225,135           225,135           225,135           225,135             225,135             225,135             225,135           225,135           225,135           225,135           225,135           225,135           225,135           225,135           225,135           225,135             225,135             225,135             225,135
Year 4  Month 5           226,261           226,261           226,261           226,261           226,261             226,261             226,261             226,261           226,261           226,261           226,261           226,261           226,261           226,261           226,261           226,261           226,261             226,261             226,261             226,261
Year 4  Month 6           227,392           227,392           227,392           227,392             227,392             227,392             227,392           227,392           227,392           227,392           227,392           227,392           227,392           227,392           227,392           227,392             227,392             227,392             227,392
Year 4  Month 7           228,529           228,529           228,529             228,529             228,529             228,529           228,529           228,529           228,529           228,529           228,529           228,529           228,529           228,529           228,529             228,529             228,529             228,529
Year 4  Month 8           229,672           229,672             229,672             229,672             229,672           229,672           229,672           229,672           229,672           229,672           229,672           229,672           229,672           229,672             229,672             229,672             229,672
Year 4  Month 9           230,820             230,820             230,820             230,820           230,820           230,820           230,820           230,820           230,820           230,820           230,820           230,820           230,820             230,820             230,820             230,820
Year 4  Month 10             231,975             231,975             231,975           231,975           231,975           231,975           231,975           231,975           231,975           231,975           231,975           231,975             231,975             231,975             231,975
Year 4  Month 11             233,135             233,135           233,135           233,135           233,135           233,135           233,135           233,135           233,135           233,135           233,135             233,135             233,135             233,135
Year 4  Month 12             234,301           234,301           234,301           234,301           234,301           234,301           234,301           234,301           234,301           234,301             234,301             234,301             234,301
Year 5  Month 1           235,472           235,472           235,472           235,472           235,472           235,472           235,472           235,472           235,472             235,472             235,472             235,472
Year 5  Month 2           236,649           236,649           236,649           236,649           236,649           236,649           236,649           236,649             236,649             236,649             236,649
Year 5  Month 3           237,832           237,832           237,832           237,832           237,832           237,832           237,832             237,832             237,832             237,832
Year 5  Month 4           239,022           239,022           239,022           239,022           239,022           239,022             239,022             239,022             239,022
Year 5  Month 5           240,217           240,217           240,217           240,217           240,217             240,217             240,217             240,217
Year 5  Month 6           241,418           241,418           241,418           241,418             241,418             241,418             241,418
Year 5  Month 7           242,625           242,625           242,625             242,625             242,625             242,625
Year 5  Month 8           243,838           243,838             243,838             243,838             243,838
Year 5  Month 9           245,057             245,057             245,057             245,057
Year 5  Month 10             246,283             246,283             246,283
Year 5  Month 11             247,514             247,514
Year 5  Month 12             248,752
Total Recognized                     -                     -                     -                     -                      -                     -                     -                     -                     -               431,250             718,750             898,438        1,042,188        1,192,406        1,349,385        1,513,428       1,684,853        1,863,991         2,045,817         2,230,371         2,417,692          2,607,824          2,800,807              2,996,685         3,195,502         3,397,300         3,602,126         3,810,024         4,021,040         4,235,222         4,450,475         4,666,804         4,884,214          5,102,711          5,322,302          5,111,739         5,046,031         5,089,244         5,169,508         5,244,425         5,313,706         5,377,055         5,434,160         5,484,693         5,533,687          5,581,108          5,626,921          5,671,090         5,713,579         5,754,350         5,793,367         5,830,590         5,865,981         5,899,501         5,931,110         5,960,766         5,990,571          6,020,525          6,050,628          6,080,882
In Period Deferred Contribution                   -                     -                     -                     -                      -                     -                     -                     -                     -          10,436,250          6,526,250          3,629,688        2,580,313        2,593,106        2,606,482        2,620,448       2,635,051        2,650,308         2,536,198         2,420,376         2,302,811          2,183,488          2,062,375              1,939,442         1,814,669         1,688,026         1,559,478         1,429,005         1,296,572         1,162,158           973,893           784,685           594,528             403,428             211,369             449,595           543,112           527,841           475,663           428,978           388,060           353,220           324,770           303,036           282,985             264,653             248,073             233,283           220,317           209,214           200,011           192,758           187,482           184,234           183,042           183,960           184,874             185,796             186,725             187,661
Deferred Balance                   -                     -                     -                     -                      -                     -                     -                     -                     -          10,436,250        16,962,500        20,592,188      23,172,500      25,765,606      28,372,088      30,992,536      33,627,587       36,277,895       38,814,093       41,234,469       43,537,281        45,720,769        47,783,143            49,722,585       51,537,255       53,225,280       54,784,758       56,213,763       57,510,335       58,672,493       59,646,387       60,431,071       61,025,599        61,429,027        61,640,396        62,089,991       62,633,103       63,160,944       63,636,607       64,065,585       64,453,646       64,806,866       65,131,636       65,434,672       65,717,658        65,982,311        66,230,384        66,463,667       66,683,984       66,893,199       67,093,210       67,285,969       67,473,451       67,657,685       67,840,728       68,024,687       68,209,561        68,395,357        68,582,082        68,769,743
RENEWALS REVENUE WATERFALL
Sales Dollars
Term 1 Sales Dollars  Sub Term                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -            7,762,500          5,175,000         3,234,375         2,587,500         2,703,938         2,825,619         2,952,769         3,085,646         3,224,499         3,272,868         3,321,962          3,371,789          3,422,366          3,473,702         3,525,805         3,578,694         3,632,376         3,686,860         9,175,913         7,420,795         6,119,334         5,685,798         5,786,676          5,891,320          5,999,895          6,112,574
Revenue Layer 1.5                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -               431,250             287,500           179,688           143,750           150,219           156,979           164,043           171,425           179,139           181,826           184,553             187,322             190,131             192,983           195,878           198,816           201,799           204,826           509,773           412,266           339,963           315,878           321,482             327,296             333,328             339,587
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             431,250             431,250           431,250           431,250           431,250           431,250           431,250           431,250           431,250           431,250           431,250             431,250             431,250             431,250           431,250           431,250           431,250           431,250                    -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 12             287,500           287,500           287,500           287,500           287,500           287,500           287,500           287,500           287,500           287,500             287,500             287,500             287,500           287,500           287,500           287,500           287,500           287,500                    -                      -                      -                      -                       -                       -                       -  
Year 4  Month 1           179,688           179,688           179,688           179,688           179,688           179,688           179,688           179,688           179,688             179,688             179,688             179,688           179,688           179,688           179,688           179,688           179,688           179,688                    -                      -                      -                       -                       -                       -  
Year 4  Month 2           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750             143,750             143,750             143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750                    -                      -                       -                       -                       -  
Year 4  Month 3           150,219           150,219           150,219           150,219           150,219           150,219           150,219             150,219             150,219             150,219           150,219           150,219           150,219           150,219           150,219           150,219           150,219           150,219                    -                       -                       -                       -  
Year 4  Month 4           156,979           156,979           156,979           156,979           156,979           156,979             156,979             156,979             156,979           156,979           156,979           156,979           156,979           156,979           156,979           156,979           156,979           156,979                     -                       -                       -  
Year 4  Month 5           164,043           164,043           164,043           164,043           164,043             164,043             164,043             164,043           164,043           164,043           164,043           164,043           164,043           164,043           164,043           164,043           164,043             164,043                     -                       -  
Year 4  Month 6           171,425           171,425           171,425           171,425             171,425             171,425             171,425           171,425           171,425           171,425           171,425           171,425           171,425           171,425           171,425           171,425             171,425             171,425                     -  
Year 4  Month 7           179,139           179,139           179,139             179,139             179,139             179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139           179,139             179,139             179,139             179,139
Year 4  Month 8           181,826           181,826             181,826             181,826             181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826           181,826             181,826             181,826             181,826
Year 4  Month 9           184,553             184,553             184,553             184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553           184,553             184,553             184,553             184,553
Year 4  Month 10             187,322             187,322             187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322           187,322             187,322             187,322             187,322
Year 4  Month 11             190,131             190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131           190,131             190,131             190,131             190,131
Year 4  Month 12             192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983           192,983             192,983             192,983             192,983
Year 5  Month 1           195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878           195,878             195,878             195,878             195,878
Year 5  Month 2           198,816           198,816           198,816           198,816           198,816           198,816           198,816           198,816             198,816             198,816             198,816
Year 5  Month 3           201,799           201,799           201,799           201,799           201,799           201,799           201,799             201,799             201,799             201,799
Year 5  Month 4           204,826           204,826           204,826           204,826           204,826           204,826             204,826             204,826             204,826
Year 5  Month 5           509,773           509,773           509,773           509,773           509,773             509,773             509,773             509,773
Year 5  Month 6           412,266           412,266           412,266           412,266             412,266             412,266             412,266
Year 5  Month 7           339,963           339,963           339,963             339,963             339,963             339,963
Year 5  Month 8           315,878           315,878             315,878             315,878             315,878
Year 5  Month 9           321,482             321,482             321,482             321,482
Year 5  Month 10             327,296             327,296             327,296
Year 5  Month 11             333,328             333,328
Year 5  Month 12             339,587
Total Recognized                     -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -               431,250             718,750           898,438         1,042,188         1,192,406         1,349,385         1,513,428         1,684,853         1,863,991         2,045,817         2,230,371          2,417,692          2,607,824          2,800,807         2,996,685         3,195,502         3,397,300         3,602,126         3,680,649         3,805,415         3,965,691         4,137,818         4,309,082          4,479,398          4,648,683          4,816,846
In Period Deferred Contribution                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -            7,331,250          4,456,250         2,335,938         1,545,313         1,511,531         1,476,234         1,439,341         1,400,793         1,360,508         1,227,051         1,091,591             954,096             814,542             672,894           529,120           383,192           235,075             84,734         5,495,264         3,615,380         2,153,643         1,547,980         1,477,595          1,411,922          1,351,212          1,295,728
Deferred Balance                   -                     -                     -                     -                      -                     -                     -                     -                     -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -            7,331,250        11,787,500       14,123,438       15,668,750       17,180,281       18,656,515       20,095,856       21,496,649       22,857,157       24,084,208       25,175,799        26,129,895        26,944,437        27,617,331       28,146,451       28,529,643       28,764,718       28,849,452       34,344,716       37,960,096       40,113,739       41,661,719       43,139,314        44,551,236        45,902,448        47,198,176
SUNRISE PERIOD REVENUE WATERFALL
Sales Dollars
Sunrise Period Sales Dollars  Sub Term                   -                     -                     -                     -                      -                     -        11,500,000        8,625,000                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Revenue Layer 5.0 Years                   -                     -                     -                     -                      -                     -            191,667          143,750                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
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          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           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             191,667             191,667
Year 1  Month 8          143,750          143,750             143,750             143,750             143,750          143,750          143,750          143,750          143,750          143,750           143,750            143,750            143,750            143,750             143,750             143,750                 143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750             143,750             143,750             143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750             143,750             143,750             143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750           143,750             143,750             143,750             143,750
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 3                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
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                     -  
Total Recognized                     -                     -                     -                     -                      -                     -            191,667          335,417          335,417             335,417             335,417             335,417          335,417          335,417          335,417          335,417          335,417           335,417            335,417            335,417            335,417             335,417             335,417                 335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417             335,417             335,417             335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417             335,417             335,417             335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417           335,417             335,417             335,417             335,417
In Period Deferred Contribution                   -                     -                     -                     -                      -                     -        11,308,333        8,289,583         (335,417)            (335,417)            (335,417)            (335,417)         (335,417)         (335,417)         (335,417)         (335,417)         (335,417)          (335,417)           (335,417)           (335,417)           (335,417)            (335,417)            (335,417)                (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)            (335,417)            (335,417)            (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)            (335,417)            (335,417)            (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)          (335,417)            (335,417)            (335,417)            (335,417)
Deferred Balance                   -                     -                     -                     -                      -                     -        11,308,333      19,597,917      19,262,500        18,927,083        18,591,667        18,256,250      17,920,833      17,585,417      17,250,000      16,914,583      16,579,167       16,243,750       15,908,333       15,572,917       15,237,500        14,902,083        14,566,667            14,231,250       13,895,833       13,560,417       13,225,000       12,889,583       12,554,167       12,218,750       11,883,333       11,547,917       11,212,500        10,877,083        10,541,667        10,206,250         9,870,833         9,535,417         9,200,000         8,864,583         8,529,167         8,193,750         7,858,333         7,522,917         7,187,500          6,852,083          6,516,667          6,181,250         5,845,833         5,510,417         5,175,000         4,839,583         4,504,167         4,168,750         3,833,333         3,497,917         3,162,500          2,827,083          2,491,667          2,156,250
TRANSFERS INCREMENTAL REVENUE WATERFALL
Sales Dollars
Transfers Incremental Sales Dollars  Sub Term                   -                     -                     -                     -                      -                     -              23,000            17,250                   -                 51,750               34,500               21,563            17,250            18,026            18,837            19,685            20,571             21,497              21,819              22,146              22,479               22,816               23,158                  23,505             23,858             24,216             24,579             24,948             25,322             25,702             25,830             25,959             26,089               26,220               26,351               26,483             26,615             26,748             26,882             27,016             27,151             27,287             27,423             27,561             27,698               27,837               27,976               28,116             28,257             28,398             28,540             28,683             28,826             28,970             29,115             29,261             29,407               29,554               29,702               29,850
Revenue Layer 0.5 Years                   -                     -                     -                     -                      -                     -                3,833              2,875                   -                  8,625                5,750                3,594              2,875              3,004              3,140              3,281              3,428               3,583               3,637               3,691               3,746                3,803                3,860                    3,918               3,976               4,036               4,097               4,158               4,220               4,284               4,305               4,327               4,348                4,370                4,392                4,414               4,436               4,458               4,480               4,503               4,525               4,548               4,571               4,593               4,616                4,639                4,663                4,686               4,709               4,733               4,757               4,780               4,804               4,828               4,853               4,877               4,901                4,926                4,950                4,975
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              3,833              3,833              3,833                3,833                3,833                3,833                   -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 8              2,875              2,875                2,875                2,875                2,875              2,875                   -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 9                   -                       -                       -                       -                     -                     -                     -                     -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 10                8,625                8,625                8,625              8,625              8,625              8,625                   -                     -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 11                5,750                5,750              5,750              5,750              5,750              5,750                   -                      -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 1  Month 12                3,594              3,594              3,594              3,594              3,594              3,594                    -                      -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 1              2,875              2,875              2,875              2,875              2,875               2,875                    -                      -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 2              3,004              3,004              3,004              3,004               3,004               3,004                    -                      -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 3              3,140              3,140              3,140               3,140               3,140               3,140                    -                       -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 4              3,281              3,281               3,281               3,281               3,281               3,281                     -                       -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 5              3,428               3,428               3,428               3,428               3,428                3,428                     -                           -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 6               3,583               3,583               3,583               3,583                3,583                3,583                         -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 7               3,637               3,637               3,637                3,637                3,637                    3,637                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 8               3,691               3,691                3,691                3,691                    3,691               3,691                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2   Month 9               3,746                3,746                3,746                    3,746               3,746               3,746                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 10                3,803                3,803                    3,803               3,803               3,803               3,803                    -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 11                3,860                    3,860               3,860               3,860               3,860               3,860                    -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 2  Month 12                    3,918               3,918               3,918               3,918               3,918               3,918                    -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 1               3,976               3,976               3,976               3,976               3,976               3,976                    -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 3               4,036               4,036               4,036               4,036               4,036               4,036                    -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 3               4,097               4,097               4,097               4,097               4,097               4,097                    -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 4               4,158               4,158               4,158               4,158               4,158               4,158                     -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 5               4,220               4,220               4,220               4,220               4,220                4,220                     -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 6               4,284               4,284               4,284               4,284                4,284                4,284                     -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 7               4,305               4,305               4,305                4,305                4,305                4,305                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 8               4,327               4,327                4,327                4,327                4,327               4,327                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 9               4,348                4,348                4,348                4,348               4,348               4,348                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 10                4,370                4,370                4,370               4,370               4,370               4,370                    -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 11                4,392                4,392               4,392               4,392               4,392               4,392                    -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 3  Month 12                4,414               4,414               4,414               4,414               4,414               4,414                    -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 1               4,436               4,436               4,436               4,436               4,436               4,436                    -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 2               4,458               4,458               4,458               4,458               4,458               4,458                    -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 3               4,480               4,480               4,480               4,480               4,480               4,480                    -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 4               4,503               4,503               4,503               4,503               4,503               4,503                     -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 5               4,525               4,525               4,525               4,525               4,525                4,525                     -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 6               4,548               4,548               4,548               4,548                4,548                4,548                     -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 7               4,571               4,571               4,571                4,571                4,571                4,571                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 8               4,593               4,593                4,593                4,593                4,593               4,593                    -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 9               4,616                4,616                4,616                4,616               4,616               4,616                    -                      -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 10                4,639                4,639                4,639               4,639               4,639               4,639                    -                      -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 11                4,663                4,663               4,663               4,663               4,663               4,663                    -                      -                      -                      -                      -                       -                       -                       -  
Year 4  Month 12                4,686               4,686               4,686               4,686               4,686               4,686                    -                      -                      -                      -                       -                       -                       -  
Year 5  Month 1               4,709               4,709               4,709               4,709               4,709               4,709                    -                      -                      -                       -                       -                       -  
Year 5  Month 2               4,733               4,733               4,733               4,733               4,733               4,733                    -                      -                       -                       -                       -  
Year 5  Month 3               4,757               4,757               4,757               4,757               4,757               4,757                    -                       -                       -                       -  
Year 5  Month 4               4,780               4,780               4,780               4,780               4,780               4,780                     -                       -                       -  
Year 5  Month 5               4,804               4,804               4,804               4,804               4,804                4,804                     -                       -  
Year 5  Month 6               4,828               4,828               4,828               4,828                4,828                4,828                     -  
Year 5  Month 7               4,853               4,853               4,853                4,853                4,853                4,853
Year 5  Month 8               4,877               4,877                4,877                4,877                4,877
Year 5  Month 9               4,901                4,901                4,901                4,901
Year 5  Month 10                4,926                4,926                4,926
Year 5  Month 11                4,950                4,950
Year 5  Month 12                4,975
Total Recognized                     -                     -                     -                     -                      -                     -                3,833              6,708              6,708               15,333               21,083               24,677            23,719            23,848            26,988            21,644            19,322             19,311              20,073              20,759              21,366               21,888               22,319                  22,654             22,994             23,339             23,689             24,044             24,405             24,771             25,099             25,390             25,642               25,854               26,025               26,155             26,286             26,418             26,550             26,682             26,816             26,950             27,085             27,220             27,356               27,493               27,630               27,769             27,907             28,047             28,187             28,328             28,470             28,612             28,755             28,899             29,044               29,189               29,335               29,481
In Period Deferred Contribution                   -                     -                     -                     -                      -                     -              19,167            10,542             (6,708)               36,417               13,417               (3,115)             (6,469)             (5,822)             (8,150)             (1,958)              1,249               2,186               1,747               1,387               1,112                   928                   839                       851                  864                  877                  890                  904                  917                  931                  731                  569                  447                   366                   326                   327                  329                  330                  332                  334                  335                  337                  339                  341                  342                   344                   346                   347                  349                  351                  353                  354                  356                  358                  360                  362                  363                   365                   367                   369
Deferred Balance                   -                     -                     -                     -                      -                     -              19,167            29,708            23,000               59,417               72,833               69,719            63,250            57,428            49,278            47,319            48,568             50,754              52,500              53,888              55,000               55,928               56,767                  57,618             58,483             59,360             60,250             61,154             62,071             63,002             63,733             64,303             64,750               65,116               65,442               65,769             66,098             66,428             66,760             67,094             67,430             67,767             68,106             68,446             68,788               69,132               69,478               69,826             70,175             70,526             70,878             71,233             71,589             71,947             72,306             72,668             73,031               73,397               73,763               74,132
Re-Cap                                                                                                                              
Total Recognized                   -                     -                     -                     -                      -                     -            195,500          342,125          342,125             782,000          1,075,250          1,258,531        1,401,323        1,551,671        1,711,789        1,870,488       2,039,591        2,218,719         2,401,307         2,586,547         2,774,475          2,965,128          3,158,543              3,354,756         3,553,912         3,756,056         3,961,231         4,169,484         4,380,861         4,595,409         4,810,991         5,027,610         5,245,272          5,463,982          6,114,993          6,192,061         6,306,171         6,493,265         6,723,881         6,955,909         7,189,367         7,424,275         7,660,652         7,893,147         8,126,831          8,361,710          8,597,792          8,835,083         9,073,589         9,313,316         9,554,271         9,796,460         9,910,516       10,068,945       10,260,972       10,462,900       10,664,113        10,864,528        11,064,063        11,262,626
Total In Period Deferred Contribution                   -                     -                     -                     -                      -                     -        11,327,500        8,300,125         (342,125)        10,137,250          6,204,250          3,291,156        2,238,427        2,251,868        2,262,915        2,283,073       2,300,883        2,317,077         2,202,528         2,086,346         1,968,507          1,848,999          1,727,797              1,604,877         1,480,117         1,353,486         1,224,952         1,094,492           962,073           827,673           639,207           449,837           259,558               68,377          7,207,528          4,570,756         2,543,962         1,738,067         1,652,110         1,570,129         1,492,320         1,418,934         1,350,200         1,195,011         1,039,502             883,676             727,544             571,108           414,370           257,341           100,023            (57,570)         5,347,686         3,464,555         2,001,629         1,396,885         1,327,415          1,262,666          1,202,887          1,148,341
Total Deferred Balance                         -                     -                     -                     -                      -                     -        11,327,500      19,627,625      19,285,500        29,422,750        35,627,000        38,918,156      41,156,583      43,408,451      45,671,366      47,954,439      50,255,322       52,572,399       54,774,927       56,861,273       58,829,781        60,678,780        62,406,577            64,011,453       65,491,571       66,845,057       68,070,008       69,164,500       70,126,573       70,954,246       71,593,453       72,043,291       72,302,849        72,371,226        79,578,754        84,149,510       86,693,472       88,431,539       90,083,649       91,653,778       93,146,098       94,565,032       95,915,232       97,110,243       98,149,745        99,033,421        99,760,966       100,332,073     100,746,443     101,003,784     101,103,806     101,046,237     106,393,923     109,858,478     111,860,107     113,256,991     114,584,407       115,847,073       117,049,960       118,198,301