3 Year 4 Year 5 TOTAL Total New Leads 16,535 21,208 32,711 39,151 39,151 148,757 Total New Cases 1,774 2,323 3,748 4,519 4,603 16,967 11% 11% 11% 12% 12% 11% Operating Income Fee award revenue at initial $325,201 $945,770 $1,371,226 $1,944,936 $2,208,186 $6,795,321 Fee award revenue at recon $21,754 $191,324 $268,234 $411,499 $494,487 $1,387,297 Fee award revenue at hearing $0 $510,985 $1,437,521 $2,087,876 $2,944,915 $6,981,296 Other Revenue $0 $0 $0 $0 $0 $0 Total Revenue $346,955 $1,648,080 $3,076,981 $4,444,311 $5,647,587 $15,163,914 Operating Expenses $1,369,929 $1,760,121 $2,364,318 $2,710,694 $2,914,066 $11,119,128 EBITDA ($1,022,974) ($112,041) $712,663 $1,733,617 $2,733,522 $4,044,786 EBITDA Margin 0% 0% 23% 39% 48% 27% Marketing Metrics Cost Per Lead $44 $39 $31 $26 $26 $31 Cost Per New Case $411 $352 $268 $226 $222 $271 Operating Metrics Open Caseload at year end 747 1,168 1,823 2,306 2,427 Open case value at year end 1,845,169 $ 2,884,674 $ 4,500,764 $ 5,692,665 $ 5,991,973 $ Average case value at year end1 2,469 $ 2,469 $ 2,469 $ 2,469 $ 2,469 $