📈 Redemption Forecast
Revenue Redemption Forecast
Year-by-year projected cash inflow based on wave timelines and pledge redemption rates.
Settings
55,000,000
5
%
Grand Total
$41,343,000
Cash Inflow by Year
- Wave 6 — Full
- Wave 6 — Alternative
- Wave 5 — Full
- Wave 5 — Alternative
- Wave 4 — Full
- Wave 4 — Alternative
- Wave 3 — Full
- Wave 3 — Alternative
- Wave 2 — Full
- Wave 2 — Alternative
- Wave 1 — Full
- Wave 1 — Alternative
- Pilot Wave B — Full
- Pilot Wave B — Alternative
- Pilot Wave A — Full
- Pilot Wave A — Alternative
Redemption Summary by Year
At 75% redemption rate · All waves combined
| Year | Full Gifts | Alternative Gifts | Year Total | Cumulative |
|---|---|---|---|---|
| 2026 | $79,770 | $4,950 | $84,720 | $84,720 |
| 2027 | $1,116,150 | $68,685 | $1,184,835 | $1,269,555 |
| 2028 | $4,795,560 | $294,000 | $5,089,560 | $6,359,115 |
| 2029 | $7,791,240 | $477,360 | $8,268,600 | $14,627,715 |
| 2030 | $7,791,240 | $477,360 | $8,268,600 | $22,896,315 |
| 2031 | $7,711,470 | $472,410 | $8,183,880 | $31,080,195 |
| 2032 | $6,675,090 | $408,675 | $7,083,765 | $38,163,960 |
| 2033 | $2,995,680 | $183,360 | $3,179,040 | $41,343,000 |
| Grand Total | $38,956,200 | $2,386,800 | $41,343,000 | — |