Spreadsheet: 676170d1588690545-formula-for-total-subscription-revenue-per-year-revenueperyear
Sheet: Sheet1

Activation Date | State | Total Recurring Amount (per Month) |  |  | 2012 | 2013 | 2014 | 2015 | 2016 | 2017
2012-12-07 | Expire/Cancel | 67 |  | Annual Revenue from Subscriptions | 2500 | 7500 | 14500 | 22500 | 31500 | 43500
2012-12-12 | Active | 83
2012-12-12 | Active | 83
2012-12-12 | Active | 83
2012-12-13 | Expire/Cancel | 83
2012-12-15 | Expire/Cancel | 83
2012-12-19 | Expire/Cancel | 83
2012-12-20 | Expire/Cancel | 83
2012-12-20 | Active | 83
2012-12-20 | Active | 83
2012-12-21 | Active | 83
2012-12-21 | Active | 83
2012-12-21 | Active | 83
2012-12-26 | Expire/Cancel | 74.99
2013-01-01 | Active | 83
2013-01-02 | Active | 83
2013-01-05 | Active | 83
2013-01-07 | Active | 83
2013-01-19 | Active | 169.99
2013-01-22 | Active | 199.99
2013-01-23 | Active | 199.99
2013-01-23 | Active | 169.99
2013-01-24 | Expire/Cancel | 169.99
2013-01-24 | Active | 169.99
2013-01-29 | Active | 169.99
2013-01-30 | Active | 199.99
2013-02-01 | Active | 199.99
2013-02-01 | Active | 199.99
2013-02-03 | Active | 169.99
2013-02-03 | Active | 199.99
2013-02-04 | Active | 169.99
2013-02-05 | Active | 1
2013-02-25 | Expire/Cancel | 169.99
2013-02-26 | Active | 169.99
2013-02-28 | Active | 169.99
2013-03-04 | Active | 169.99
2013-03-04 | Expire/Cancel | 199.99
2013-03-05 | Expire/Cancel | 2437.88
2013-03-05 | Expire/Cancel | 2437.88
2013-03-05 | Active | 199.99
2013-03-05 | Active | 165.83
2013-03-13 | Active | 299
2013-03-18 | Expire/Cancel | 2437.88
2013-03-21 | Expire/Cancel | 299
2013-04-02 | Active | 165.83
2013-04-05 | Active | 165.83
2013-04-12 | Active | 165.83
2013-04-13 | Expire/Cancel | 299
2013-04-16 | Active | 165.83
2013-04-17 | Expire/Cancel | 165.83
2013-04-24 | Active | 165.83
2013-04-25 | Active | 199.99
2013-04-25 | Active | 165.83
2013-04-29 | Expire/Cancel | 199.99
2013-04-29 | Active | 199.99
2013-04-29 | Active | 199.99
2013-06-04 | Active | 199.99
2013-06-04 | Active | 199.99
2013-06-04 | Expire/Cancel | 199.99
2013-06-03 | Expire/Cancel | 199.99
2013-06-09 | Active | 165.83
2013-08-15 | Active | 199.99
2013-08-21 | Active | 199.99
2013-08-22 | Active | 199.99
2013-09-13 | Active | 199.99
2013-09-20 | Expire/Cancel | 165.83
2013-10-21 | Active | 299
2013-11-13 | Active | 199.99
2013-11-13 | Active | 199.99
2013-11-27 | Active | 199.99
2013-12-02 | Active | 165.83
2013-12-20 | Active | 165.83
2014-01-15 | Active | 165.83
2014-01-27 | Expire/Cancel | 199.99
2014-01-28 | Active | 199.99
2014-01-29 | Active | 199.99
2014-01-29 | Active | 199.99
2014-01-30 | Active | 199.99
2014-02-05 | Expire/Cancel | 199.99
2014-02-15 | Active | 165.83
2014-02-20 | Active | 199.99
2014-03-20 | Active | 199.99
2014-04-28 | Active | 199.99
2014-06-03 | Expire/Cancel | 199.99
2014-06-06 | Active | 199.99
2014-06-24 | Active | 199.99
2014-07-14 | Active | 199.99
2014-07-16 | Expire/Cancel | 199.99
2014-07-25 | Active | 199.99
2014-07-31 | Expire/Cancel | 199.99
2014-08-04 | Active | 199.99
2014-08-12 | Active | 199.99
2014-09-08 | Active | 199.99
2014-09-08 | Active | 199.99
2014-09-08 | Active | 199.99
2014-09-08 | Expire/Cancel | 199.99
2014-09-14 | Active | 0
2014-09-26 | Active | 199.99
2014-10-23 | Active | 199.99
2014-11-11 | Active | 165.83
2015-01-07 | Active | 199.99
2015-01-07 | Active | 165.83
2015-01-08 | Expire/Cancel | 0
2015-01-12 | Expire/Cancel | 199.99
2015-01-12 | Active | 199.99
2015-01-22 | Active | 85
2015-01-30 | Active | 199.99
2015-02-21 | Active | 199.99
2015-03-12 | Active | 82
2015-04-07 | Active | 199.99
2015-04-20 | Active | 199.99
2015-04-29 | Active | 199.99
2015-06-03 | Active | 199.99
2015-06-08 | Active | 199.99
2015-06-18 | Active | 199.99
2015-07-24 | Expire/Cancel | 199.99
2015-08-10 | Expire/Cancel | 199.99
2015-08-11 | Expire/Cancel | 199.99
2015-08-20 | Expire/Cancel | 199.99
2015-09-09 | Active | 199.99
2015-09-10 | Active | 199.99
2015-09-10 | Active | 199.99
2015-10-08 | Active | 199.99
2015-11-10 | Expire/Cancel | 199.99
2015-12-02 | Active | 199.99
2016-01-03 | Active | 199.99
2016-01-04 | Active | 199.99
2016-01-28 | Active | 199.99
2016-02-01 | Active | 199.99
2016-02-01 | Active | 199.99
2016-02-01 | Active | 199.99
2016-02-04 | Active | 199.99
2016-02-04 | Expire/Cancel | 199.99
2016-02-06 | Expire/Cancel | 199.99
2016-02-07 | Active | 199.99
2016-03-18 | Active | 199.99
2016-03-25 | Active | 199.99
2016-03-25 | Active | 199.99
2016-04-18 | Active | 199.99
2016-05-22 | Expire/Cancel | 199.99
2016-05-24 | Active | 199.99
2016-05-25 | Active | 199.99
2016-05-26 | Active | 199.99
2016-06-01 | Active | 99.99
2016-06-02 | Active | 99.99
2016-06-03 | Active | 99.99
2016-06-03 | Active | 199.99
2016-06-03 | Active | 199.99
2016-06-03 | Expire/Cancel | 199.99
2016-06-03 | Active | 199.99
2016-06-06 | Expire/Cancel | 199.99
2016-06-08 | Active | 199.99
2016-06-09 | Active | 199.99
2016-06-10 | Expire/Cancel | 99.99
2016-06-12 | Expire/Cancel | 99.99
2016-06-12 | Active | 99.99
2016-06-13 | Active | 199.99
2016-06-13 | Active | 99.99
2016-06-13 | Active | 199.99
2016-06-15 | Active | 99.99
2016-06-16 | Active | 199.99
2016-06-20 | Active | 99.99
2016-06-20 | Active | 199.99
2016-06-30 | Active | 199.99
2016-07-03 | Active | 199.99
2016-07-18 | Active | 99.99
2016-08-08 | Active | 199.99
2016-08-11 | Active | 199.99
2016-08-12 | Active | 199.99
2016-08-14 | Active | 199.99
2016-08-16 | Active | 99.99
2016-08-20 | Active | 199.99
2016-08-21 | Active | 199.99
2016-08-22 | Expire/Cancel | 99.99
2016-08-25 | Active | 199.99
2016-08-31 | Active | 99.99
2016-09-08 | Active | 99.99
2016-09-09 | Active | 199.99
2016-09-11 | Active | 99.99
2016-09-12 | Active | 99.99
2016-09-14 | Active | 99.99
2016-09-17 | Active | 199.99
2016-09-27 | Active | 199.99
2016-09-27 | Active | 199.99
2016-10-07 | Active | 99.99
2016-10-18 | Expire/Cancel | 99.99
2016-10-26 | Active | 99.99
2016-11-01 | Active | 99.99
2016-11-07 | Active | 99.99
2017-01-06 | Active | 199.99
2017-01-16 | Active | 99.99
2017-01-17 | Expire/Cancel | 99.99
2017-01-19 | Active | 99.99
2017-01-20 | Active | 99.99
2017-01-24 | Active | 99.99
2017-01-30 | Active | 99.99
2017-02-25 | Active | 99.99
2017-03-09 | Active | 199.98
2017-03-16 | Active | 99.99
2017-03-21 | Active | 99.99
2017-03-25 | Active | 99.99
2017-04-11 | Active | 49.99
2017-04-11 | Active | 49.99
2017-04-11 | Expire/Cancel | 49.99
2017-04-11 | Active | 49.99
2017-04-11 | Active | 49.99
2017-04-17 | Active | 99.99
2017-04-25 | Active | 99.99
2017-04-25 | Expire/Cancel | 99.99
2017-04-26 | Expire/Cancel | 99.99
2017-05-12 | Active | 99.99
2017-05-17 | Active | 99.99
2017-05-19 | Active | 199.99
2017-05-19 | Active | 99.99
2017-05-22 | Active | 99.99
2017-05-31 | Active | 99.99
2017-05-31 | Active | 99.99
2017-05-31 | Active | 99.99
2017-06-07 | Active | 150
2017-06-07 | Expire/Cancel | 99.99
2017-06-20 | Active | 99.99
2017-06-28 | Active | 99.99
2017-06-28 | Active | 99.99
2017-06-28 | Expire/Cancel | 99.99
2017-06-28 | Active | 99.99
2017-06-28 | Active | 99.99
2017-06-28 | Expire/Cancel | 99.99
2017-06-28 | Active | 99.99
2017-06-28 | Active | 99.99
2017-06-29 | Expire/Cancel | 99.99
2017-07-17 | Active | 49.99
2017-07-17 | Active | 49.99
2017-07-20 | Expire/Cancel | 99.99
2017-07-26 | Active | 10
2017-07-27 | Expire/Cancel | 99.99
2017-07-30 | Active | 99.99
2017-08-03 | Active | 99.99
2017-08-03 | Active | 49.99
2017-08-10 | Active | 99.99
2017-08-10 | Active | 99.99
2017-08-11 | Active | 99.99
2017-08-12 | Active | 99.99
2017-08-16 | Active | 99.99
2017-08-17 | Active | 99.99
2017-08-18 | Active | 99.99
2017-08-26 | Active | 99.99
2017-08-30 | Expire/Cancel | 99.99
2017-09-09 | Expire/Cancel | 99.99
2017-09-13 | Active | 99.99
2017-09-14 | Active | 99.99
2017-09-21 | Active | 99.99
2017-09-28 | Expire/Cancel | 99.99
2017-10-04 | Active | 99.99