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                    -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -                       -                      -                      -                      -                      -                      -                      -                      -                      -                      -                       -                       -