No apologies required ... Using a base of $6000 15,000 shares@.40 Ten year plan Cost $600 per year First dividend $600 Second dividend $900 First spinoff. $6,000 Stock appreciation 2012 $3 x 15,000 Stock appreciation 2013. $5 x 15,000 Total $133,500 Plus new shares of spinoff on the HSE Exponential 28 months