1 of 3

Brandon Fluharty

A smart investment

2 of 3

ROI Analysis�Previous 10 months

TOTAL INCOME / EXPENSES

Gross Income: $84,903.66

+Travel Expenses: $20,000

GROSS EMPLOYEE COST:

$104,903.66

TOTAL REVENUE / PROFIT

Total Revenue: $407,208.23*

Company Profit: $140,863.70

GROSS RETURN:

+$302,304.57 | +288%

NET RETURN:

+$35,960.04 | +34%

*Does not include recurring revenue, such as the $1,560,000 contract signed in November 2014, which generates $26,000 per month in Support revenue

3 of 3

The Counter�Let’s build a solid & profitable relationship

Revel Offer

My Situation Now

Counter

Base: $70,000

$77,000

$75,000

Expenses: $40 / mth

$400 / mth

$100 / mth

Total Offer Package Countered Summary

  • Base: $75,000
  • 1,000 stock options
  • Quarterly accelerator: $5,000 guaranteed
  • Enterprise commission structure:
    • Up to 100%- 6% + Monthly
    • 101%+- 6% + 2x Monthly
  • Quarterly goal: $250,000
  • Monthly cell allowance/committed expense: $100
  • All additional employee perks (i.e. gym subsidy: $30 per month, etc.)