--f403045c1db4da05c9055f426f1c Content-Type: multipart/alternative; boundary="f403045c1db4da05c5055f426f1a" --f403045c1db4da05c5055f426f1a Content-Type: text/plain; charset="UTF-8" Barbara, Tim and Steve, Please look at the spreadsheet attached. I included the 2017 US FDD as a reference. As you will see, I erred on the conservative side with my first calculations and these look more robust, even though 5th year performance average is well above $1.6 million, I used that figure since we don't have 5th year performance listed. Are you free on Wednesday or Friday (depending on your flight schedule Barbara) for a follow up call? Best, Jennifer --f403045c1db4da05c5055f426f1a Content-Type: text/html; charset="UTF-8" Content-Transfer-Encoding: quoted-printable Barbara, Tim and Steve,=C2=A0 Please lo= ok at the spreadsheet attached. I included the 2017 US FDD as a reference. = As you will see, I erred on the conservative side with my first calculation= s and these look more robust, even though 5th year performance average is w= ell above $1.6 million, I used that figure since we don't have 5th year= performance listed.=C2=A0 Are you free on Wednesd= ay or Friday (depending on your flight schedule Barbara) for a follow up ca= ll? Best,=C2=A0 Jennifer=C2=A0 = = = --f403045c1db4da05c5055f426f1a-- --f403045c1db4da05c9055f426f1c Content-Type: application/vnd.openxmlformats-officedocument.spreadsheetml.sheet; name="UK Revneue Projections.xlsx" Content-Disposition: attachment; filename="UK Revneue Projections.xlsx" Content-Transfer-Encoding: base64 X-Attachment-Id: f_janlh6nd0 UEsDBBQABgAIAAAAIQA7SI5AaQEAAMQEAAATAAgCW0NvbnRlbnRfVHlwZXNdLnhtbCCiBAIooAAC AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAACs lMtOwzAQRfdI/EPkLUrcskAINe2CxxIqUT7AxJPE1C953NL+PROXVgiFVKjdxIrHc++ZkceT2cbo bA0BlbMlGxcjloGtnFS2Kdnb4im/ZRlGYaXQzkLJtoBsNr28mCy2HjCjbIsla2P0d5xj1YIRWDgP liK1C0ZE+g0N96Jaigb49Wh0wytnI9iYx06DTScPUIuVjtnjhrZ3JJTOsvvduc6qZMJ7rSoRCZR3 Ud6bF0DjQOLayl90+TdZQZlJHFvl8epvhw8PzS8HZbrSUoCoXqidQUnI5iLEZ2GInW80/3Rh+e7c shgurYfQ1bWqQLpqZ