Kachelbacher Brothers Role

Package
A
B
C
D
E

Signing Bonus
$
$
$
$
$

% of Net Revenue

2.5
2.0
1.5
1.2
1.0

0%
0%
10%
5%
10%

Bonus for
Winning Series
$
$
$
$
$

1.5
0.5
1.0

Kachelbacher Team (Winning)

$
Package
A
B
C
D
E

Signing Bonus
$
$
$
$
$

2.50
2.00
1.50
1.20
1.00

12.0
Net Revenue

$
$
$
$
$

1.00
0.54
1.00

2.0

Bonus for
Winning Series
$
$
$
$
$

1.50
0.50
1.00

10%

5%

Total Income

Agent Fee

$
$
$
$
$

2.50
2.15
2.55
1.74
2.10

$
$
$
$
$

0.13
0.10
0.08
0.06
0.05

Real Income
$
$
$
$
$

2.38
2.05
2.48
1.68
2.05

Kachelbacher Team (Not Winning)

Package
A
B
C
D
E

Signing Bonus
$
$
$
$
$

2.50
2.00
1.50
1.20
1.00

Net Revenue
$
$
$
$
$

0.05
0.04
0.10

Bonus for
Winning Series
$
$
$
$
$

Notes
** Kachelbacher are willing to pay up to $3MM to Hoop Hayden
** Kachelbacher can hire Wndy W. Span for $2MM flat

$
$
$
$
$

10%

5%

Total Income

Agent Fee

2.50
2.00
1.55
1.24
1.10

$
$
$
$
$

0.13
0.10
0.08
0.06
0.05

Real Income
$
$
$
$
$

2.38
1.90
1.48
1.18
1.05

Hoop Hayden Role

Package
A
B
C
D
E

Signing Bonus
$
$
$
$
$

% of Net Revenue

2.5
2.0
1.5
1.2
1.0

0%
0%
10%
5%
10%

Bonus for
Winning Series
$
$
$
$
$

1.5
0.5
1.0

Kachelbacher Team (Winning)

$
Package
A
B
C
D
E

Signing Bonus
$
$
$
$
$

12.0
Net Revenue

2.50 $
2.00 $
1.50 $
1.20 $
1.00 $

1.00
0.54
1.00

Bonus for
Winning Series
$
$
$
$
$

1.50
0.50
1.00

60%

5%

Total Income

Agent Fee

$
$
$
$
$

2.50
2.90
2.80
1.74
2.60

$
$
$
$
$

0.13
0.10
0.08
0.06
0.05

Real Income
$
$
$
$
$

2.38
2.80
2.73
1.68
2.55

Kachelbacher Team (Not Winning)

$
Package
A
B
C
D
E

Signing Bonus
$
$
$
$
$

2.50 $
2.00 $
1.50 $
1.20 $
1.00 $

2.0
Net Revenue
0.05
0.04
0.10

Bonus for
Winning Series
$
$
$
$
$

Notes
** Best alternative is ShoeShine team with an offer of $2.1MM

$
$
$
$
$

60%

5%

Total Income

Agent Fee

2.50
2.00
1.55
1.24
1.10

$
$
$
$
$

0.13
0.10
0.08
0.06
0.05

Real Income
$
$
$
$
$

2.38
1.90
1.48
1.18
1.05