Scenarios Under Two-Year Plan – Base Membership

Year Two Plan Year 1 Year 2 Activity Bank Total
Discounted fees and Activity bank 1,215 1,215  270  2,700
Discount amount 135 135
Full Membership amount 1,350 1,350 2,700

If return 2nd year discounted fees and activity bank less year one discount.

Refund Amount Total
Year 1 Year 2 Activity Bank
1,215 1,215 270 2,700
135 -135
1,350 1,215 135 2,700
Refund amount is: $1,350

If return 2nd year discounted fees and remaining activity bank less year one discount

Refund Amount Total
Year 1 Year 2 Activity Bank
1,215 1,215 100 2,530
135 -135
1,350 1,215 -35 2,530
Refund amount is: $1,180

If return 2nd year discounted fees less year one discount

BC Wood Membership Revenue Refund Amount Total
Year 1 Year 2 Activity Bank
1,215 1,215 2,430
135 -135
1,350 1,215 -135 2,430
Refund amount is: $1,080

Scenarios Under Three Year Plan – Base Membership

Year Three Plan Year 1 Year 2 Year 3 Activity Bank Total
Discounted Fees and Activity Bank 1,080 1,080 1,080 810 4,050
Discount Amount 270 270 270
Full Membership Amount 1,350 1,350 1,350 4,050

Year Three Plan – If return 2nd and 3rd year discounted fees and activity bank less one year discount

Year 1 Year 2 Year 3 Activity Bank Total
1,080 1,080 1,080 810 4,050
270 -270
1,350 1,080 1,080 540 4,050
Refund amount is: $2,700

Year Three Plan – If return 3rd year discounted fees and activity bank less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
1,080 1,080 1,080 810 4,050
270 270 -540
1,350 1,350 1,080 270 4,050
Refund amount is: $1,350

Year Three Plan – If return 3rd year discounted fees and remaining activity bank less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
1,080 1,080 1,080 700 3,940
270 270 -540
1,350 1,350 1,080 160 3,940
Refund amount is: $1,240

Year Three Plan – If return 3rd year discounted fees less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
1,080 1,080 1,080 0 3,240
270 270 -540
1,350 1,350 1,080 -540 3,240
Refund amount is: $540

Scenarios Under Three Year Plan – North America

Year Three Plan Year 1 Year 2 Year 3 Activity Bank Total
Discounted Fees and Activity Bank 1,952 1,952 1,952  1,464 7,320
Discount Amount 488 488 488
Full Membership Amount 2,440 2,440 2,440 7,320

Year Three Plan – If return 2nd and 3rd year discounted fees and activity bank less one year discount

Year 1 Year 2 Year 3 Activity Bank Total
1,952 1,952 1,952 1,464 7,320
488 -488
2,440 1,952 1,952 976 7,320
Refund amount is: $4,880

Year Three Plan – If return 3rd year discounted fees and activity bank less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
1,952 1,952 1,952 1,464 7,320
488 488 -976
2,440 2,440 1,952 488 7,320
Refund amount is: $2,440

Year Three Plan – If return 3rd year discounted fees and remaining activity bank less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
1,952 1,952 1,952 864 6,720
488 488 -976
2,440 2,440 1,952 -112 6,720
Refund amount is: $1,840

Year Three Plan – If return 3rd year discounted fees are less than two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
1,952 1,952 1,952 5,856
488 488 -976
2,440 2,440 1,952 -976 5,856
Refund amount is: $976

Scenarios Under Three Year Plan – International Membership

Year Three Plan Year 1 Year 2 Year 3 Activity Bank Total
Discounted Fees and Activity Bank 2,112 2,112 2,112 1,584 7,920
Discount Amount 528 528 528
Full Membership Amount 2,640 2,640 2,640 7,920

Year Three Plan – If return 2nd and 3rd year discounted fees and activity bank less one year discount

Year 1 Year 2 Year 3 Activity Bank Total
2,112 2,112 2,112 1,584 7,920
528 -528
2,640 2,112 2,112 1,056 7,920
Refund amount is: $5,280

Year Three Plan – If return 3rd year discounted fees and activity bank less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
2,112 2,112 2,112 1,584 7,920
528 528 -1,056
2,640 2,640 2,112 528 7,920
Refund amount is: $2,640

Year Three Plan – If return 3rd year discounted fees and remaining activity bank less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
2,112 2,112 2,112 984 7,320
528 528 -1,056
2,640 2,640 2,112 -72 7,320
Refund amount is: $2,040

Year Three Plan – If return 3rd year discounted fees than less two years’ discount

Year 1 Year 2 Year 3 Activity Bank Total
2,112 2,112 2,112 0 6,336
528 528 -1,056
2,640 2,640 2,112 -1,056 6,336
Refund amount is: $1,056