REVERE COMPENSATION

YEAR 1(60%)  DATE                NET             (N 100%)          GROSS      (G 100%)           net YTD      (100%)         gross YTD      (100%)           "Financials Balance"   %Held Back

Q3 2022 10/28/22 $28,174.01   ($46,957) $51,970.52   ($86,618) $28,174.01   ($46,957)   $51,970.52   ($86,618) $51,971 0%

Q4 2022 01/04/23 $23,759.48   ($39,599) $38,522.23   ($64,204) $51,933.49   ($86,566)   $90,492.75   ($150,821)

Q1 2023 04/23/23 $26, 360.80   ($43,935) $47,730.00   ($79,550) $78,294.29   ($130,490)     $138,222.75   ($230,371) $59,622       20%

Q2 2023 07/21/23 $27,109.31   ($45,182) $44,209.53   ($73,683) $105,403.60  ($175,673)    $182,432.28   ($304,054)

YEAR 1 TOTAL    $223,682   (from 2022 year end W2)   +   $178,030   (from 6/30/23 pay stub)    +   $44,210   (Q2 true-up)   =   $445,922       $446k (pred. $438k)

YEAR 2(80%)  DATE                NET             (N 100%)          GROSS      (G 100%)           net YTD      (100%)         gross YTD      (100%)           "Financials Balance"   %Held Back

Q3 2023 10/26/23 $37,302 $68,445 $37,302 $68,445 $68,455 0%

Q4 2023 12/30/23 $38,443 $63,356 $75,745 $131,801

Q1 2024

Q2 2024

YEAR 2 TOTAL     $371,484   (from 2023 year end W2--**this number includes  2023 VBC payments and 2023 Ancillary Distro)   

• +   $   (from 6/24 pay stub)    +   $   (Q2 true-up)   

• =   $ $???k (predicted $595k + Ancillary Distro)

VBC payments = Q3/23 -- $5334 (paid 10/26/23) Q4/23 -- $14,535 (paid 12/29/23) Q1/24 -- $  (paid 12/29/23) Q2/24 -- $  (paid 12/29/23) = $

Revere Ancillary Distribution = 2nd half 2023 = $24,365  (net was $16,618--paid 12/30/23) 1st half 2024 = $  (paid ?)

GRAND TOTAL YEAR 2 = $

YEAR3(100%) DATE                NET                  GROSS                net YTD               gross YTD                "Financials Balance"            %Held Back

Q3 2024

Q4 2024

Q1 2025

Q2 2025

YEAR 3  TOTAL  $   (from 2024 year end W2)   +   $   (from 6/25 pay stub)    +   $   (Q2 true-up)   =   $ $???k (predicted $743k + Ancillary Distro)

VBC payments = Q3/24 -- $ (paid ?) Q4/23 -- $ (paid ?) Q1/24 -- $  (paid ?) Q2/24 -- $  (paid ?) = $

Revere Ancillary Distribution = 2nd half 2024 = $  (paid ?) 1st half 2025 = $  (paid ?)

GRAND TOTAL YEAR 3 = $