50% CONFIDENCE LEVEL
REGISTRY OPERATOR MULTI-YEAR ANNUAL FEE PAYMENT & TIMING REGISTRY OPERATOR MULTI-YEAR ANNUAL FEE PAYMENT & TIMING REGISTRY OPERATOR MULTI-YEAR ANNUAL FEE PAYMENT & TIMING REGISTRY OPERATOR MULTI-YEAR ANNUAL FEE PAYMENT & TIMING REGISTRY OPERATOR MULTI-YEAR ANNUAL FEE PAYMENT & TIMING
Average
Subscription  Year 1 Year 2  Year 3 Year 4 Year 5
Period 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12
      Sunrise Period QUIET
New Domains Registered 2.1               -                 -                 -                 -                 -                 -         400,000       300,000               -         900,000       600,000       375,000       300,000       313,500       327,608       342,350       357,756       373,855       379,463       385,155       390,932       396,796       402,748         408,789       414,921       421,145       427,462       433,874       440,382       446,988       449,223       451,469       453,726       455,995       458,275       460,566       462,869       465,183       467,509       469,847       472,196       474,557       476,930       479,315       481,712       484,121       486,542       488,975       491,420       493,877       496,346       498,828       501,322       503,829       506,348       508,880       511,424       513,981       516,551       519,134
Domains Renewed after Initial Registration (Term 1 Subscriptions) 1.5               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -         630,000       420,000       262,500       210,000       219,450       229,326       239,645       250,429       261,699       265,624       269,609       273,652       277,757       281,924       286,152       290,445       294,802       299,223       303,712       308,267       312,892       314,456       316,028       317,608       319,197       320,793
Second Renewal Period Domains Renewed 1.5               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -         441,000       294,000       183,750       147,000       153,615       160,528       167,752       175,300
Domains Renewed (Sunrise Period Subscriptions) 5.0               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Total Domain Renewals               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -         630,000       420,000       262,500       210,000       219,450       229,326       239,645       250,429       261,699       265,624       269,609       273,652       277,757       281,924       286,152       290,445       294,802       299,223       744,712       602,267       496,642       461,456       469,643       478,136       486,948       496,093
Total New + Renewals               -                 -                 -                 -                 -                 -         400,000       300,000               -         900,000       600,000       375,000       300,000       313,500       327,608       342,350       357,756       373,855       379,463       385,155       390,932       396,796       402,748         408,789       414,921       421,145       427,462       433,874       440,382       446,988       449,223       451,469       453,726       455,995    1,088,275       880,566       725,369       675,183       686,959       699,173       711,841       724,986       738,629       744,939       751,321       757,773       764,299       770,899       777,572       784,322       791,148       798,051    1,246,034    1,106,096    1,002,990       970,336       981,067       992,117    1,003,499    1,015,227
Annual Core Registry Fee Per Name $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95 $2.95
Current Period Core Registration Fees
Sunrise Period Core Registration Fees $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Domains  Core Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,655,000 $1,770,000 $1,106,250 $885,000 $924,825 $966,444 $1,009,933 $1,055,380 $1,102,872 $1,119,416 $1,136,207 $1,153,249 $1,170,548 $1,188,107 $1,205,928 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Initial Domain Renewal Core Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Second Renewal Period Domain Core Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sunrise Period Renewal Core Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Month's Core Registration Fees $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $2,655,000 $1,770,000 $1,106,250 $885,000 $924,825 $966,444 $1,009,933 $1,055,380 $1,102,872 $1,119,416 $1,136,207 $1,153,249 $1,170,548 $1,188,107 $1,205,928 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Current Month's Activity $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $2,655,000 $1,770,000 $1,106,250 $885,000 $924,825 $966,444 $1,009,933 $1,055,380 $1,102,872 $1,119,416 $1,136,207 $1,153,249 $1,170,548 $1,188,107 $1,205,928 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sunrise Period
Current Period Registration Fees $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sunrise Period Registrations (Cash Payout to Vendor) $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Domain Registrations - Annual Registration Fee Payouts
Current Period Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,655,000 $1,770,000 $1,106,250 $885,000 $924,825 $966,444 $1,009,933 $1,055,380 $1,102,872 $1,119,416 $1,136,207 $1,153,249 $1,170,548 $1,188,107 $1,205,928 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $2,655,000 $1,770,000 $1,106,250 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 4 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total Initial Demain Registrations (Cash Payout to Vendor) $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,655,000 $1,770,000 $1,106,250 $885,000 $924,825 $966,444 $1,009,933 $1,055,380 $1,102,872 $2,299,416 $2,021,207 $1,153,249 $3,825,548 $2,958,107 $2,312,178 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Domains Renewed After Initial Registration Term - Annual Registration Fee Payouts
Current Period Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 4 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total Domain Registrations for Renweal Period 1(Cash Payout to Vendor) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Second Renewal Period Domains Annual Registration Payouts
Current Period Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 4 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total Domain Registrations for Renweal Period 2(Cash Payout to Vendor) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sunrise Period Domain Renewals - Annual Registration Fee Payouts
Current Period Registration Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 4 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual Registration Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total Domain Registrations for Renweal Period 2(Cash Payout to Vendor) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Core Registry Fee Payments (Cash) $0 $0 $0 $0 $0 $0 $1,180,000 $885,000 $0 $2,655,000 $1,770,000 $1,106,250 $885,000 $924,825 $966,444 $1,009,933 $1,055,380 $1,102,872 $3,479,416 $2,906,207 $1,153,249 $3,825,548 $2,958,107 $2,312,178 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ICANN COST RECOVERY FEE PAYMENTS & TIMING ICANN COST RECOVERY FEE PAYMENTS & TIMING ICANN COST RECOVERY FEE PAYMENTS & TIMING ICANN COST RECOVERY FEE PAYMENTS & TIMING ICANN COST RECOVERY FEE PAYMENTS & TIMING
Average
Subscription  Year 1 Year 2  Year 3 Year 4 Year 5
Period 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12 1 2 3 4 5 6 7 8 9 10 11 12
Sunrise Period QUIET
New Domains Registered 2.1               -                 -         400,000       300,000               -         900,000       600,000       375,000       300,000       313,500       327,608       342,350       357,756       373,855       379,463       385,155       390,932       396,796       402,748         408,789       414,921       421,145       427,462       433,874       440,382       446,988       449,223       451,469       453,726       455,995       458,275       460,566       462,869       465,183       467,509       469,847       472,196       474,557       476,930       479,315       481,712       484,121       486,542       488,975       491,420       493,877       496,346       498,828       501,322       503,829       506,348       508,880       511,424       513,981       516,551       519,134
Domains Renewed after Initial Registration (Term 1 Subscriptions) 1.5               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -         630,000       420,000       262,500       210,000       219,450       229,326       239,645       250,429       261,699       265,624       269,609       273,652       277,757       281,924       286,152       290,445       294,802       299,223       303,712       308,267       312,892       314,456       316,028       317,608       319,197       320,793
Second Renewal Period Domains Renewed 1.5               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -         441,000       294,000       183,750       147,000       153,615       160,528       167,752       175,300
Domains Renewed (Sunrise Period Subscriptions) 5.0                       -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -  
Total Domain Renewals               -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                   -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -         630,000       420,000       262,500       210,000       219,450       229,326       239,645       250,429       261,699       265,624       269,609       273,652       277,757       281,924       286,152       290,445       294,802       299,223       744,712       602,267       496,642       461,456       469,643       478,136       486,948       496,093
Total New + Renewals               -                 -         400,000       300,000               -         900,000       600,000       375,000       300,000       313,500       327,608       342,350       357,756       373,855       379,463       385,155       390,932       396,796       402,748         408,789       414,921       421,145       427,462       433,874       440,382       446,988       449,223       451,469       453,726       455,995    1,088,275       880,566       725,369       675,183       686,959       699,173       711,841       724,986       738,629       744,939       751,321       757,773       764,299       770,899       777,572       784,322       791,148       798,051    1,246,034    1,106,096    1,002,990       970,336       981,067       992,117    1,003,499    1,015,227
Annual Fee to ICANN Per Name $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20
Current Period Core Registration Fees
Sunrise Period ICANN Fees $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Domains ICANN Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $180,000 $120,000 $75,000 $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $75,893 $77,031 $78,186 $79,359 $80,550 $81,758 $82,984 $84,229 $85,492 $86,775 $88,076 $89,398 $89,845 $90,294 $90,745 $91,199 $91,655 $92,113 $92,574 $93,037 $93,502 $93,969 $94,439 $94,911 $95,386 $95,863 $96,342 $96,824 $97,308 $97,795 $98,284 $98,775 $99,269 $99,766 $100,264 $100,766 $101,270 $101,776 $102,285 $102,796 $103,310 $103,827
Initial Domain Renewals ICANN Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $126,000 $84,000 $52,500 $42,000 $43,890 $45,865 $47,929 $50,086 $52,340 $53,125 $53,922 $54,730 $55,551 $56,385 $57,230 $58,089 $58,960 $59,845 $60,742 $61,653 $62,578 $62,891 $63,206 $63,522 $63,839 $64,159
Second Renewal Period ICANN Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $88,200 $58,800 $36,750 $29,400 $30,723 $32,106 $33,550 $35,060
Sunrise Period Renewal ICANN Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Month's ICANN Fees $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $180,000 $120,000 $75,000 $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $75,893 $77,031 $78,186 $79,359 $80,550 $81,758 $82,984 $84,229 $85,492 $86,775 $88,076 $89,398 $89,845 $90,294 $90,745 $91,199 $217,655 $176,113 $145,074 $135,037 $137,392 $139,835 $142,368 $144,997 $147,726 $148,988 $150,264 $151,555 $152,860 $154,180 $155,514 $156,864 $158,230 $159,610 $249,207 $221,219 $200,598 $194,067 $196,213 $198,423 $200,700 $203,045
Multi-Year Annual Fees to ICANN Relating to Current Month's Activity   $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $180,000 $120,000 $75,000 $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $75,893 $77,031 $78,186 $79,359 $80,550 $81,758 $82,984 $84,229 $85,492 $86,775 $88,076 $89,398 $89,845 $90,294 $90,745 $91,199 $217,655 $176,113 $145,074 $135,037 $137,392 $139,835 $142,368 $144,997 $147,726 $148,988 $150,264 $151,555 $152,860 $154,180 $155,514 $156,864 $158,230 $159,610 $249,207 $221,219 $200,598 $194,067 $196,213 $198,423 $200,700 $203,045
Sunrise Period
Current Period Fees to ICANN $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0
Total ICANN Fees Related to Sunrise Period Registrations (Cash) $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $0 $0 $0
New Domain Registrations - Annual Registration Fee Payouts
Current Period Fees to ICANN $0 $0 $0 $0 $0 $0 $0 $0 $0 $180,000 $120,000 $75,000 $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $75,893 $77,031 $78,186 $79,359 $80,550 $81,758 $82,984 $84,229 $85,492 $86,775 $88,076 $89,398 $89,845 $90,294 $90,745 $91,199 $91,655 $92,113 $92,574 $93,037 $93,502 $93,969 $94,439 $94,911 $95,386 $95,863 $96,342 $96,824 $97,308 $97,795 $98,284 $98,775 $99,269 $99,766 $100,264 $100,766 $101,270 $101,776 $102,285 $102,796 $103,310 $103,827
Multi-Year Annual ICANN Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $180,000 $120,000 $75,000 $0 $0 $0 $0 $0 $0 $8,000 $6,000 $0 $18,000 $12,000 $7,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 2 Activity $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $75,893 $77,031 $78,186 $79,359 $80,550 $81,758 $6,000 $6,270 $6,552 $6,847 $7,155 $7,477 $7,589 $7,703 $7,819 $7,936 $8,055 $8,176 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 3 Activity $82,984 $84,229 $85,492 $86,775 $88,076 $89,398 $89,845 $90,294 $90,745 $91,199 $91,655 $92,113 $8,298 $8,423 $8,549 $8,677 $8,808 $8,940 $8,984 $9,029 $9,075 $9,120 $9,166 $9,211
Multi-Year Annual ICANN Fee Payouts Relating to Year 4 Activity $92,574 $93,037 $93,502 $93,969 $94,439 $94,911 $95,386 $95,863 $96,342 $96,824 $97,308 $97,795
Multi-Year Annual ICANN Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total ICANN Fees Related to Initial Domain Registrations (Cash) $0 $0 $0 $0 $0 $0 $0 $0 $0 $180,000 $120,000 $75,000 $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $155,893 $137,031 $78,186 $259,359 $200,550 $156,758 $142,984 $146,929 $151,014 $155,245 $159,628 $164,169 $173,737 $173,325 $168,932 $188,558 $184,205 $181,371 $181,558 $183,536 $185,546 $187,591 $189,671 $191,786 $192,820 $193,860 $194,906 $195,959 $197,018 $198,084 $199,156 $200,235 $201,320 $202,412 $203,511 $204,617 $205,640 $206,668 $207,702 $208,740 $209,784 $210,833
Domains Renewed After Initial Registration Term - Annual Registration Fee Payouts
Current Period Fees to ICANN $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $126,000 $84,000 $52,500 $42,000 $43,890 $45,865 $47,929 $50,086 $52,340 $53,125 $53,922 $54,730 $55,551 $56,385 $57,230 $58,089 $58,960 $59,845 $60,742 $61,653 $62,578 $62,891 $63,206 $63,522 $63,839 $64,159
Multi-Year Annual ICANN Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $63,000 $42,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 4 Activity $26,250 $21,000 $21,945 $22,933 $23,965 $25,043 $26,170 $26,562 $26,961 $27,365 $27,776 $28,192
Multi-Year Annual ICANN Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total ICANN Fees Related to Renewal Period 1 (Cash) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $126,000 $84,000 $52,500 $42,000 $43,890 $45,865 $47,929 $50,086 $52,340 $53,125 $53,922 $54,730 $118,551 $98,385 $83,480 $79,089 $80,905 $82,777 $84,707 $86,696 $88,748 $89,454 $90,167 $90,887 $91,615 $92,351
Second Renewal Period Domains Annual Registration Payouts
Current Period Fees to ICANN $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $88,200 $58,800 $36,750 $29,400 $30,723 $32,106 $33,550 $35,060
Multi-Year Annual ICANN Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 4 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total ICANN Fees Related to Renewal Period 2 (Cash) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $88,200 $58,800 $36,750 $29,400 $30,723 $32,106 $33,550 $35,060
Sunrise Period Domain Renewals - Annual Registration Fee Payouts
Current Period Fees to ICANN $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 1 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 2 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 3 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 4 Activity $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Multi-Year Annual ICANN Fee Payouts Relating to Year 5 Activity                                                                                                                        
Total ICANN Fees Related to Sunrise Period Renewals (Cash) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Fees to ICANN (Cash) $0 $0 $0 $0 $0 $0 $80,000 $60,000 $0 $180,000 $120,000 $75,000 $60,000 $62,700 $65,522 $68,470 $71,551 $74,771 $235,893 $197,031 $78,186 $259,359 $200,550 $156,758 $142,984 $146,929 $151,014 $155,245 $159,628 $164,169 $253,737 $233,325 $168,932 $188,558 $310,205 $265,371 $234,058 $225,536 $229,436 $233,456 $237,600 $241,872 $325,160 $306,985 $248,828 $250,690 $315,570 $296,469 $282,637 $279,324 $282,226 $285,190 $376,418 $350,113 $411,138 $385,522 $328,591 $331,733 $334,949 $338,244