Article Five Capital Stock
Section 5.01 Issuance of Certificates of Stock
The certificates for shares of the stock of the Corporation must be in a form consistent with the Articles of Incorporation or its amendments, and as approved by the Board of Directors. All certificates must be signed by the Chief Executive Officer and countersigned by the Secretary or by an Assistant Secretary. All certificates for each class of stock will be consecutively numbered. The Secretary will enter the name of the person owning the shares issued and the holder’s address in the Corporation’s books. The Secretary will cancel all certificates surrendered to the Corporation for transfer and no new certificates representing the same number of shares may be issued until the former certificate or certificates for the same number of shares have been surrendered and cancelled. If a certificate of stock is lost or destroyed, the Secretary may issue a replacement certificate upon proof of the loss or destruction and, unless specifically waived by the Chief Executive Officer, give a satisfactory bond of indemnity not exceeding an amount double the value of the stock. Both the proof and bond must be in a form approved by the Corporation’s general counsel and by the Transfer Agent of the Corporation and by the Registrar of the stock.
The Board of Directors may issue the number of shares of each class or series authorized by the Articles of Incorporation. The Board of Directors may authorize shares to be issued for consideration consisting of any tangible or intangible property or benefit to the Corporation, including cash, promissory notes, services performed, contracts for services to be performed, or other securities of the Corporation. Before the Corporation issues shares, the Board of Directors must determine that the consideration for the shares to be issued is adequate. The Board of Directors will determine the terms upon which the rights, options, or warrants for the purchase of shares or other securities of the Corporation are issued and the terms, including the consideration, for which the shares or other securities are to be issued.
Section 5.02 General Prohibition on Share Transfers
No Shareholder has any right to sell, gift, assign, encumber, transfer, or otherwise dispose of his or her stock except as provided in these Bylaws. This provision does not prohibit or restrict the Corporation’s right to issue stock in the Corporation. However, if a Shareholder’s employment, other than a Shareholder of record on December 28, 2016, with the Corporation is terminated for any reason, whether voluntarily or involuntarily, he or she must sell all of the stock in the Corporation that he or she owns at the time of this employment termination to the Corporation, a Shareholder of record on December 28, 2016, or to the Cornerstone Government Affairs, Inc. Employee Stock Ownership Trust.
Section 5.03 Encumbrance Restrictions on Share
A Shareholder may not mortgage, pledge, or otherwise encumber his or her stock without the prior written consent of Shareholders owning 100% of the outstanding common stock of the Corporation, including the stock that is proposed to be mortgaged, pledged, or otherwise
Amended and Restated Bylaws of Cornerstone Government Affairs, Inc.
District of Columbia Corporation
12
A
Page
23 | P a g e
encumbered. Each Shareholder may grant or deny consent. This consent is not an amendment to these Bylaws.
Section 5.04 Eligible Subchapter S Corporation Shareholder
Despite anything to the contrary in these Bylaws, any time that the Corporation has an election to be treated as a Subchapter S corporation under the Code, no Shareholder may transfer, or agree to transfer, the Shareholder’s shares, either during the Shareholder’s lifetime or by operation of Shareholder’s Will, Revocable Living Trust, or other instrument, unless the transferee is qualified under the Code to be a Subchapter S corporation Shareholder.
Section 5.05 Effect of Improper Transfer
Any attempted transfer of stock in violation of this Article Five is null and void ab initio. No such transfer or admission may be recorded on the Corporation’s books and the purported transferee or Shareholder in any such transfer will not be treated (and, in the case of a transfer, the purported transferor will continue to be treated) as the owner of such stock for all purposes of these Bylaws. If the ownership of stock is in doubt, or if there is reasonable doubt as to who may receive a distribution attributable to stock, the Corporation may accumulate the amounts to be distributed until this issue is finally determined and resolved.
Section 5.06 Transfer of Shares
Shares of the Corporation’s capital stock will be transferred on the corporate books only by the holder of the stock in person or by his or her attorney in fact. The capital stock certificates must be surrendered and cancelled in exchange for a like number of shares in accordance with these Bylaws.
Section 5.07 Registered Shareholders
The Corporation may treat the holder of record of any share or shares of stock as the holder in fact of those shares, and is not bound to recognize any equitable or other claim to or interest in those shares in the name of any other person even if the Corporation has notice of the claim or interest, except as specifically provided by District of Columbia law.
Section 5.08 Closing Transfer Books
The Board of Directors may fix the time not more than 50 days before the date of any Shareholder meeting, date of any dividend payment, or date of any allotment of rights—during which time the books of the Corporation will be closed against stock transfers. In the alternative, the Directors may fix a date not more than 50 days before the date of any Shareholder meeting, date of any dividend payment, or date of any allotment of rights as a record date to determine the Shareholders entitled to receive notice of and to vote at any meeting or to receive any dividends or rights (as the case may be). Only Shareholders of record on those dates will be entitled to receive notice of and to vote at the meeting or to receive dividends or rights (as the case may be).
Amended and Restated
Bylaws of Cornerstone Government Affairs, Inc.
A District of Columbia Corporation
Page 13
24 | P a g e
Section 5.09 Dividends
The Board of Directors may from time to time declare and direct the Corporation to pay dividends on its outstanding shares in the manner and upon the terms provided by law and by its Articles of Incorporation.
Article Six Corporate Seal
The Corporation will not have a corporate seal.
Article Seven
Bank Accounts and Loans
Section 7.01 Bank Accounts
The Board of Directors may from time to time authorize designated officers or agents of the Corporation to deposit any corporate funds in those banks or trust companies designated by the Board of Directors, or may delegate to those officers or agents the authority to designate banks or trust companies. The designated officers or agents may also withdraw any or all of the funds of the Corporation deposited in the bank or trust company upon checks, drafts, or other instruments or orders for the payment of money, drawn against the account or in the name or behalf of this Corporation and made or signed by those officers or agents. Each bank or trust company with which funds of the Corporation are deposited is authorized to accept, honor, cash, and pay without limit as to amount all checks, drafts, or other instruments or orders for the payment of money when drawn, made, or signed by officers or agents designated by the Board of Directors until the bank or trust company receives written notice revoking the authority of any officers or agents from the Board of Directors. The Board of Directors will certify from time to time to those banks or trust companies the signatures of the officers or agents of the Corporation authorized to draw against those accounts. If the Board of Directors fails to designate the persons by whom checks, drafts, and other instruments or orders for the payment of money will be signed, any checks, drafts, and other instruments or orders for the payment of money must be signed by the Chief Executive Officer and countersigned by the President, the Secretary or Treasurer or an Assistant Secretary or an Assistant Treasurer of the Corporation.
Section 7.02 Loans
No loans may be contracted on behalf of the Corporation and no evidences of indebtedness may be issued in its name unless authorized by a resolution of the Board of Directors. The authority granted in the resolution may be general or confined to specific instances.
Page 14
Amended and Restated
Bylaws of Cornerstone Government Affairs, Inc.
A District of Columbia Corporation
25 | P a g e
Section 7.03 Contracts
The Board of Directors may authorize any officer, agent, or agents of the Corporation to enter into any contract or to sign and deliver any instrument in the name of and on behalf of the Corporation. The authority granted by the Board of Directors may be general or confined to specific instances.
Article Eight
Reimbursements
If the Internal Revenue Service disallows in whole or in part any payments made to an officer or other employee of the Corporation such as salary, commission, interest or rent, or incurred entertainment expense as a deductible expense, the officer or employee must reimburse the Corporation for the amount to the full extent of its disallowance. The Board of Directors must enforce payment of each amount disallowed. Instead of payment by the officer or other employee, the Board of Directors may authorize proportionate amounts to be withheld from his or her future compensation until the amount owed to the Corporation has been recovered.
Article Nine
Miscellaneous Provisions
Section 9.01 Fiscal Year
The first fiscal year of the Corporation will be determined by the filing of the first federal income tax return of the Corporation. Each fiscal year following the first fiscal year must end on the same date unless changed by resolution of the Board of Directors.
Section 9.02 Validity of Copies
Any person may rely on a copy of these Bylaws or any resolution of the Board of Directors that the Secretary certifies to be a true copy to the same effect as if it were an original.
Section 9.03 Singular and Plural; Gender
Unless the context requires otherwise, words denoting the singular may be construed as plural and words of the plural may be construed as denoting the singular. Words of one gender may be construed as denoting another gender as appropriate within the context. The word or used in a list of more than two items may function as both a conjunction and a disjunction as the context requires or permits.
Section 9.04 Resignation or Removal
The phrase resignation or removal means the voluntary or involuntary removal of a Director or officer, as the case may be, due to death, disability, removal by vote of the Shareholders or
Amended and Restated
Bylaws of Cornerstone Government Affairs, Inc.
A District of Columbia Corporation
Page 15
26 | P a g e
Directors (as the case may be), resignation, or refusal to act.
Section 9.05 Headings of Articles, Sections, and Subsections
The headings of Articles, Sections, and Subsections used within these Bylaws are included solely for the convenience and reference of the reader. They have no significance in the interpretation or construction of these Bylaws.
Section 9.06 Notices
Unless otherwise stated, whenever Bylaws call for notice, the notice must be in writing and must be personally delivered with proof of delivery, or mailed postage prepaid by regular US mail, to the last known address of the party requiring notice. If delivery is made by US mail, notice is effective on the date mailed; in all other cases, notice is effective when delivery is made.
Section 9.07 Waiver of Notice
Whenever any notice is required to be given under these Bylaws, the Articles of Incorporation, or any law, a written waiver of the notice, signed by the person or persons entitled to receive notice, whether before or after the time stated therein, is equivalent to the giving of that notice.
Attending any meeting is a waiver of notice of the meeting except if the attendance is for the specific purpose of objecting to the transaction of any business because the meeting is not lawfully called or convened.
Article Ten Amendments
The Board of Directors has the authority to amend, alter, or repeal these Bylaws, in whole or in part, and may from time to time make additional Bylaws. This action may be taken at any general or special meeting of the Board of Directors by a vote of the Directors. But if the action is to be taken at a special meeting, notice of the meeting must state that a purpose of the meeting will be to consider and act upon alterations, amendments, or repeal of the Bylaws.
Article Eleven
Prior Bylaws Superseded
Effective March 1, 2023, these Amended and Restated Bylaws supersede the prior Amended and Restated Bylaws dated October 16, 2017 and December 3, 2020.
Amended and Restated
Bylaws of Cornerstone Government Affairs, Inc.
A District of Columbia Corporation
Page 16
27 | P a g e
CERTIFICATE
I hereby certify that the foregoing Bylaws, consisting of 17 pages, including this page, constitute the Bylaws of Cornerstone Government Affairs, Inc. adopted by the Board of Directors of the corporation as of March 1, 2023.
Geoffrey Gonella, Secretary
Amended and Restated
Bylaws of Cornerstone Government Affairs, Inc.
A District of Columbia Corporation
Page 17
28 | P a g e
$45,702,626.66 $45,702,626.66 $297,373.34 $0.00 $3,000,000.00 $0.00 $49,000,000.00 $45,702,626.66 $3,284,911.91 $3,284,911.91 $120,000.00 $0.00 $195,088.09 $0.00 $3,600,000.00 $3,284,911.91 $3,665,810.00 $3,665,810.00 $250,000.00 $0.00 $184,190.00 $0.00 $4,100,000.00 $3,665,810.00 $4,362,343.43 $4,362,343.43 $150,000.00 $0.00 $237,656.57 $0.00 $4,750,000.00 $4,362,343.43 $2,191,300.00 $2,191,300.00 $175,000.00 $0.00 $383,700.00 $0.00 $2,750,000.00 $2,191,300.00 $2,287,999.96 $2,287,999.96 $354,500.00 $0.00 $107,500.04 $0.00 $2,750,000.00 $2,287,999.96 $3,862,849.99 $3,862,849.99 $270,375.00 $0.00 $166,775.01 $0.00 $4,300,000.00 $3,862,849.99 Difference from Goal to Current Revenue ($3,297,373.34) All Offices & Business Units 2024 Baseline Goals & Current Revenue Tracking Sheet Louisiana Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($315,088.09) 2024 Adjustments: D.C. Office 2024 Baseline: 2024 Adjustments: 2024 New Business Goal: 2024 Total Revenue Goal: 2024 Baseline: Current Adjustments Current New Business: Current Total Revenue: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Iowa Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($434,190.00) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Texas Offices 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($387,656.57) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Mississippi Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($558,700.00) 2024 Adjustments: Illinois Offices 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($462,000.04) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Georgia Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($437,150.01) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: 29 | P a g e
$4,928,816.71 $4,928,816.71 $320,000.00 $0.00 $401,183.29 $0.00 $5,650,000.00 $4,928,816.71 $1,110,750.00 $1,110,750.00 $219,000.00 $0.00 $120,250.00 $0.00 $1,450,000.00 $1,110,750.00 $1,548,000.00 $1,548,000.00 $75,000.00 $0.00 $377,000.00 $0.00 $2,000,000.00 $1,548,000.00 $1,110,300.00 $1,110,300.00 $94,700.00 $0.00 $395,000.00 $0.00 $1,600,000.00 $1,110,300.00 $1,201,500.00 $1,201,500.00 $30,000.00 $0.00 $168,500.00 $0.00 $1,400,000.00 $1,201,500.00 $345,500.00 $345,500.00 $34,500.00 $0.00 $150,000.00 $0.00 $530,000.00 $345,500.00 $5,583,000.00 $5,583,000.00 $375,000.00 $0.00 $1,042,000.00 $0.00 $7,000,000.00 $5,583,000.00 New Hampshire Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($184,500.00) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Maryland Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($721,183.29)
Adjustments: Colorado Office
Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($339,250.00)
Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Oklahoma Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($452,000.00) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue:
Adjustments: Maine Office
Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($489,700.00)
Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Kentucky Office 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($198,500.00) 2024 Adjustments: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Current Adjustments 2024 New Business Goal: Current New Business: 2024 Total Revenue Goal: Current Total Revenue: Public Affairs 2024 Baseline: 2024 Baseline: Difference from Goal to Current Revenue ($1,417,000.00) 30 | P a g e
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
$29,900,082.00 $29,900,082.00 $2,093,075.00 $0.00 $2,886,843.00 $0.00 $34,880,000.00 $29,900,082.00 $81,185,708.66 $81,185,708.66 $2,765,448.34 $0.00 $6,928,843.00 $0.00 $90,880,000.00 $81,185,708.66 All State Offices Combined
Baseline: 2024 Baseline:
from Goal to Current Revenue
Difference
($4,979,918.00)
Adjustments: Current Adjustments
New Business Goal: Current New Business:
Total Revenue Goal: Current Total Revenue: Current New Business:
Total Revenue Goal: Current Total Revenue: All Offices & Business Units Combined
2024
2024
2024 Baseline:
Goal
Current Revenue
2024 Baseline:
Difference from
to
($9,694,291.34)
Current Adjustments
Adjustments:
New
Goal: 31 | P a g e
Business
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 3 Proton Lithium (3PL) 10/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $317 Coalition (Merck) 12/31/2023 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 75,000.00 $ 75,000.00 317 Coalition (Pfizer) 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 AARP 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 AbbVie 12/31/2024 $ 60,000.00 $ - $ - $ 60,000.00 $ - $ - $ 60,000.00 $ - $ - $ 60,000.00 $ - $ - $ 240,000.00 $ 240,000.00 ACT for NIH 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Adobe 5/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 AdvaMed 12/31/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Advanced Materials & Devices, Inc. 2/6/2024 $ - $ 37,500.00 $ - $ - $ 37,500.00 $ - $ - $ 37,500.00 $ - $ - $ 37,500.00 $ - $ 150,000.00 $ 150,000.00 Advanced Navigation & Positioning Corporation 11/14/2023 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ 144,000.00 AHIOS Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Akamai Technologies, Inc. 12/7/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ 110,000.00 $ 10,000.00 $ 120,000.00 Alabama A&M University 2/28/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Albany Area Chamber of Commerce - - - $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.09 $ 1,509.10 $ 1,509.10 $ 18,109.10 $ 18,109.10 AMCOT 8/31/2025 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ 102,000.00 American AgCredit 6/14/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 American Clean Power Association 12/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 American College of Preventive Medicine 11/30/2022 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 American Federation for Aging Research (AFAR) 10/31/2024 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 21,000.00 $ 252,000.00 $ 252,000.00 American Forest Foundation 3/14/2025 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 American Forest Foundation (SFLR) 3/14/2025 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 American Gaming Association Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 American Portable Diagnostics Association 6/30/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 American Printing House for the Blind 11/30/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 American Sheep Industry Association 12/31/2024 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.33 $ 14,083.37 $ 169,000.00 $ 169,000.00 American Veterinary Medical Association 12/31/2024 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 17,129.25 $ 205,551.00 $ 205,551.00 America's Power 5/31/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ - $ - $ - $ - $ - $ - $ - $ 40,000.00 $ 56,000.00 $ 96,000.00 Ampere Computing 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Analog Devices, Inc. 10/17/2023 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Anduril Industries 11/5/2024 $ 21,500.00 $ 21,500.00 $ 21,500.00 $ 21,500.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 246,000.00 $ 246,000.00 Anduril Maritime (formerly Dive Technologies) 2/7/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ 54,000.00 Angelos Group (Baltimore Orioles) Month to Month $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 APIA Scholars' 7/31/2024 $ - $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ - $ - $ - $ - $ - $ 90,000.00 $ 90,000.00 Applied Intuition 1/18/2025 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Applied Research Associates, Inc. 11/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ 55,000.00 $ 5,000.00 $ 60,000.00 Arconic 12/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Arnold Ventures 12/31/2024 $ 15,000.00 $ 15,000.00 $ - $ - $ 31,680.00 $ - $ - $ 31,680.00 $ - $ - $ 31,680.00 $ 10,560.00 $ 135,600.00 $ 135,600.00 ASPPH 9/30/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ 54,000.00 Associated Universities (AUI) 5/31/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: Federal Government Relations - D.C. Office - 2024 Baseline Revenue Projections $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients 32 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients Association for Uncrewed Vehicle Systems International (AUSVI) 3/31/2025 $ 4,838.71 $ 15,000.00 $ 15,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 214,838.71 $ 214,838.71 ASTHO 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 ASTRO 2/28/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 186,000.00 $ 186,000.00 Atlanta University Center Consortium 12/15/2023 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Augusta University Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Avangrid 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Aviation Training Consulting (ATC) 12/31/2023 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ 48,000.00 Baker Hughes (Federal) 1/31/2024 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 16,000.00 $ 192,000.00 $ 192,000.00 Baker Hughes (TX) Month to Month $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 6,000.00 $ 6,000.00 Bank of America - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Baxter International 12/31/2023 $ 30,000.00 $ - $ - $ 30,000.00 $ - $ - $ 30,000.00 $ - $ - $ 30,000.00 $ - $ - $ 120,000.00 $ 120,000.00 BDR Solutions 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Beef Alliance 11/14/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Beer Institute 5/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Berry Aviation 11/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Big Brothers Big Sisters 1/21/2025 $ 7,500.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 172,500.00 $ 172,500.00 BNSF Railway - - - $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Boeing 12/31/2023 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Brown University 9/30/2025 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 C Spire Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 CA Walnut Commission Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 CA Wine Grape Growers Association 11/30/2024 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 204,000.00 $ 204,000.00 Camgian 2/28/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 Canopy Children's Solutions 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 CarePoint Health Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $CarePoint Health (State) Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $CastleRock Green Energy 10/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ 100,000.00 $ 20,000.00 $ 120,000.00 Catholic Health Association - - - $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Catholic University of America 4/30/2024 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 108,000.00 $ 108,000.00 Centene Corporation Month to Month $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 270,000.00 $ 270,000.00 Cherokee Nation Month to Month $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 360,000.00 $ 360,000.00 ChildHelp 6/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Children's National Health System - - - $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Chronic Disease Directors 9/30/2023 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Chronic Disease Directors (Project) 7/31/2024 $ 2,500.00 $ - $ - $ 2,500.00 $ - $ - $ 2,500.00 $ - $ - $ 2,500.00 $ - $ - $ 10,000.00 $ 10,000.00 Citi 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 City of Bainbridge, GA 12/31/2020 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 City of Cedar Rapids, IA 7/10/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ 24,000.00 City of Hope 12/1/2025 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 City of Knoxville, TN 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 City of Monroe, LA 7/31/2024 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.37 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 100,000.00 $ 100,000.00 City of Springfield, MO 6/30/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ 30,000.00 Coalition for Workforce Innovation 12/31/2024 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 132,000.00 $ 132,000.00 CoBank 12/31/2025 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 28,385.15 $ 340,621.80 $ 340,621.80 33 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients Colgate University 2/7/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Communities in Schools 3/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Community Associations Institute 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Comtech CyberStronger 2/29/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Corteva Agriscience (EIDP, Inc.) 12/31/2023 $ 90,000.00 $ - $ - $ 90,000.00 $ - $ - $ 90,000.00 $ - $ - $ 90,000.00 $ - $ - $ 360,000.00 $ 360,000.00 CoSo Health Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Cotton Growers 6/30/2025 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.74 $ 80,000.00 $ 80,000.00 Covenant Aviation Security 5/31/2024 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 99,999.96 $ 99,999.96 Crop Life America 12/31/2024 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 75,000.00 $ 75,000.00 CrowdStrike 7/7/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Cubic Corporation 9/30/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Cumulus Media 12/5/2024 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ - $ 187,000.00 $ 17,000.00 $ 204,000.00 Dougherty County Commission 5/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Deloitte 9/4/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Driscoll's 6/30/2022 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Driscoll's II 6/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 60,000.00 $ 120,000.00 DRW Holdings LLC Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Dummen Orange 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Elanco 5/16/2028 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 186,000.00 $ 186,000.00 Energy Capital Vietnam 6/30/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Endeavors 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 Environmental Defense Action Fund - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Environmental Defense Fund, Inc. 1/15/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Epiq Global 4/14/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 70,000.00 $ 140,000.00 $ 210,000.00 Epirus Systems 12/31/2023 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Exxon Mobil 12/31/2023 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Firestorm Labs 10/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ - $ - $ 150,000.00 $ 30,000.00 $ 180,000.00 FISTA 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Florida Sugar Cane League 10/31/2025 $ - $ - $ 45,696.00 $ - $ - $ 45,696.00 $ - $ - $ 45,696.00 $ - $ - $ 51,696.00 $ 188,784.00 $ 188,784.00 Formula TV 5/20/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Fortress Information Security 4/4/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Foundation for Mississippi History II 7/31/2024 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ 12,000.00 Foundation to Eradicate Duchenne - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 60,000.00 $ 60,000.00 Franciscan Missionaries of Our Lady Health System 4/30/2024 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 168,000.00 $ 168,000.00 Frontera Resources - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Garmin International, Inc. 12/31/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Gates Policy Initiative 10/27/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 GBTA - - - $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 189,000.00 $ 189,000.00 Genentech 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 General Dynamics 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 GHGSat, Inc. 3/8/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Ginkgo Bioworks 4/30/2024 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 360,000.00 $ 360,000.00 Global Sea Mineral Resources 8/31/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 Google (Cloud) 12/31/2023 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 138,000.00 $ 138,000.00 Google (Federal/Commerce) 12/31/2023 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 24,700.00 $ 296,400.00 $ 296,400.00 34 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients Great City MS Foundation 6/30/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ 30,000.00 Greater Oklahoma City Chamber Month to Month $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Gundersen Health System 11/8/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Habematolel Pomo of Upper Lake Tribe 12/31/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Hancock County Port & Harbor Commission 10/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Haymarket Center - - - $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Hazelden Betty Ford Foundation 3/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 45,000.00 $ 135,000.00 $ 180,000.00 HBM-nCode* - - - $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ 144,000.00 Heliogen I 1/18/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Heliogen II 1/18/2024 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 108,000.00 $ 108,000.00 Homeplate Supply Chain Systems - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Hoover Circular Solutions 1/31/2024 $ 15,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 15,000.00 $ 15,000.00 Hunt Companies 12/31/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Hunt Companies II 12/31/2024 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 204,000.00 $ 204,000.00 Hydro Aluminum Metals USA, LLC 4/30/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 Hyperion 4/30/2023 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 Hypersonic Ground Test Center (HGTC) 8/20/2022 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 ID.me 1/31/2025 $ - $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 220,000.00 $ 220,000.00 iHeartMedia 3/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 IMEC 4/9/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Integrated Energy Materials Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $International Fresh Produce Association (IFPA) Month to Month $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ 144,000.00 Intuit 9/30/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Iridium Satellite Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 120,000.00 $ 180,000.00 ITVS (Avenue Solutions) 12/31/2022 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ 30,000.00 JBS USA Food Company 12/31/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Johns Hopkins University 4/10/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Johnson & Johnson 12/31/2024 $ - $ 58,000.00 $ - $ - $ 58,000.00 $ - $ - $ 58,000.00 $ - $ - $ 58,000.00 $ - $ 232,000.00 $ 232,000.00 KIND 12/31/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 Kirby Corporation Month to Month $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 10,365.00 $ 124,380.00 $ 124,380.00 Kistefos AS Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 Kratos 7/31/2024 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 20,833.00 $ 249,996.00 $ 249,996.00 Lakeview Capital 1/12/2025 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 420,000.00 $ 420,000.00 Land O'Lakes 12/31/2023 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Lankford & Reed - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $LifeBridge Health System 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 67,000.00 $ 67,000.00 Lines for Life 12/31/2024 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 18,000.00 $ 18,000.00 Lowndes County, GA 6/30/2022 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ 96,000.00 Lucid Solar Inc. - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Lugert-Altus Irrigation District 4/5/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Lumen (formerly CenturyLink) 12/31/2022 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 Lumen Bioscience 1/14/2025 $ 5,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 115,000.00 $ 115,000.00 Lyten, Inc. 5/14/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ 67,500.00 $ 112,500.00 $ 180,000.00 35 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients Mainspring (formerly EtaGen) Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Maravai LifeSciences Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 40,000.00 $ 80,000.00 $ 120,000.00 Marshall University 2/28/2026 $ 12,000.00 $ 12,000.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 159,000.00 $ 159,000.00 Master Boat Builders Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Mayer Brown (Circle) 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Medicines for Malaria Venture 8/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Mental Health America 6/30/2024 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 138,000.00 $ 138,000.00 Merlin International 9/30/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Michigan Health & Hospital Association 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Mississippi College 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Mississippi State University* 11/15/2024 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 14,500.00 $ 174,000.00 $ 174,000.00 Moberg Analytics, Inc. 5/2/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Mobile Safety Advocacy Group 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Montgomery County, Maryland 1/19/2024 $ 18,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 18,000.00 $ 18,000.00 MTEC 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 NAPITA 5/31/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 NASCAR (ISC) Month to Month $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 13,500.00 $ 162,000.00 $ 162,000.00 National Corn Growers Association 3/31/2024 $ - $ 20,000.00 $ 20,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 40,000.00 $ 40,000.00 National Domestic Workers Alliance 2/17/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 National Hockey League 6/30/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 National Kidney Foundation 12/31/2022 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 168,000.00 $ 168,000.00 National Limo Association 7/31/2024 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 15,750.00 $ 189,000.00 $ 189,000.00 National Milk Producers Federation - - - $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 National Ocean Policy Coalition (NOPC) - - - $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 National Rural Water Association 2/9/2024 $ 10,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 142,000.00 $ 142,000.00 National Sorghum Producers 12/31/2024 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 11,550.00 $ 138,600.00 $ 138,600.00 National Wild Turkey Federation 12/31/2024 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 204,000.00 $ 204,000.00 NATSO/SIGMA Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Nelson Energy 4/29/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 30,000.00 NIKE 6/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 NIRSense 10/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Nurse Family Partnership 1/31/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ 144,000.00 Nutanix 7/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 OCP North America 12/31/2024 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Ocmulgee National Park & Preserve Initiative (Macon Bibb) Month to Month $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ - $ - $ - $ - $ - $ - $ 54,000.00 $ 54,000.00 $ 108,000.00 One Voice Against Cancer (OVAC) 12/31/2024 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 186,000.00 $ 186,000.00 One Voice Against Cancer (OVAC) (Management) 12/31/2024 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 2,250.00 $ 27,000.00 $ 27,000.00 Palantir Technologies 12/31/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Palo Alto Networks 7/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Parraid, LLC 2/28/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Phoebe Putney Health System 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 36 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients Pindrop 8/30/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Polk County, Iowa (Federal) 4/14/2025 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ 24,000.00 Prescient Edge Month to Month $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 138,000.00 $ 138,000.00 PRIA Coalition 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Professional Rodeo Cowboys Association Auto Renewal $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 PsiQuantum 2/15/2024 $ 15,000.00 $ 16,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 201,000.00 $ 201,000.00 Puerto Rico Public Private Partnerships Authority 6/30/2024 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 360,000.00 $ 360,000.00 Quantum Technology Sciences, Inc. Month to Month $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 R4 Technologies Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Rank One Computing 8/31/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ - $ - $ - $ - $ 52,000.00 $ 26,000.00 $ 78,000.00 Rajant Corporation 1/31/2024 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 26,500.00 $ 318,000.00 $ 318,000.00 Raytheon 9/30/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Republic of India 3/31/2024 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 480,000.00 $ 480,000.00 Republic of Korea 6/30/2024 $ 82,500.00 $ - $ - $ 82,500.00 $ - $ - $ 82,500.00 $ - $ - $ 82,500.00 $ - $ - $ 330,000.00 $ 330,000.00 Revolution Growth Management Company - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Rice University 6/30/2024 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.34 $ 9,583.34 $ 9,583.34 $ 9,583.34 $ 115,000.00 $ 115,000.00 Rinnai America Corporation 9/30/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ - $ - $ - $ 157,500.00 $ 52,500.00 $ 210,000.00 Robert Wood Johnson Fdtn. 3/31/2024 $ 66,751.34 $ 66,751.34 $ 66,751.34 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 53,401.06 $ 680,863.56 $ 680,863.56 RTI International - - - $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Rural Broadband Association 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 100,000.00 $ 100,000.00 S2 Global, Inc. 12/31/2023 $ 15,000.00 $ 15,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 250,000.00 $ 280,000.00 Saab Defense & Security USA 12/31/2024 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 18,500.00 $ 222,000.00 $ 222,000.00 Sac and Fox Tribe - - - $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 SAFRAN - - - $ - $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 20,000.00 $ 20,000.00 Sallie Mae 12/31/2022 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Samsung 4/30/2024 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Satelles, Inc. 2/28/2023 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Save the Children 12/31/2024 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ 102,000.00 Scale AI 8/31/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ - $ - $ - $ - $ 160,000.00 $ 80,000.00 $ 240,000.00 Sciperio, Inc. 9/30/2024 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 186,000.00 $ 186,000.00 Semiconductor Industry Association 1/31/2022 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 216,000.00 $ 216,000.00 ServiceNow 12/31/2023 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 216,000.00 $ 216,000.00 Shelby County, TN 6/30/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 Sheppard Military Affairs Committee 11/30/2026 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ 144,000.00 Shift5, Inc. 2/28/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Sierra Space 12/31/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Sigma Defense Systems LLC 2/28/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Smartronix Month to Month $ 15,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 125,000.00 $ 125,000.00 Smith+Nephew 12/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Society for Immunotherapy of Cancer 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 144,000.00 $ 144,000.00 Society of American Florists 12/31/2024 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 14,750.00 $ 177,000.00 $ 177,000.00 Solari 10/3/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ - $ - $ - $ 108,000.00 $ 36,000.00 $ 144,000.00 Southern Shrimp Alliance 12/31/2024 $ - $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 220,000.00 $ 220,000.00 Starbucks 4/30/2025 $ 17,000.00 $ 17,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 84,000.00 $ 84,000.00 37 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients StriveTogether 4/14/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Sunrise Foods International 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 Syracuse University 9/30/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 Target ALS 2/28/2023 $ 15,000.00 $ 15,000.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 155,000.00 $ 155,000.00 Target Corporation 4/30/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Target Hospitality 12/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Tennessee Tech University* 6/24/2024 $ 12,250.00 $ 12,250.00 $ 12,250.00 $ 12,250.00 $ 12,250.00 $ 12,250.00 $ - $ - $ - $ - $ - $ - $ 73,500.00 $ 73,500.00 $ 147,000.00 Texas Citrus Mutual 11/15/2025 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ 30,000.00 The ESOP Association (TEA) 6/30/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 The Geneva Foundation 9/14/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 The Phoenix 12/31/2023 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ 102,000.00 The Wonderful Company 12/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 The Y 12/31/2022 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Theradaptive, Inc. 9/20/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ - $ - $ - $ 112,500.00 $ 37,500.00 $ 150,000.00 Thomas Jefferson University & Jefferson Health 6/30/2023 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 Thunderbolt Solutions 1/31/2025 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 165,000.00 $ 165,000.00 Titan Systems USA 3/13/2024 $ 2,000.00 $ 2,000.00 $ 1,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 5,000.00 $ 19,000.00 $ 24,000.00 TransDigm (formerly Calspan ASE) 1/5/2024 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Transocean Offshore Deepwater Drilling Inc. 4/30/2025 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 170,000.00 $ 170,000.00 Tunica-Biloxi Tribe of Louisiana Month to Month $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 Twin Pines Minerals - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $U.S. Rice Producers Month to Month $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 16,352.19 $ 196,226.25 $ 196,226.25 Ultra Electronics 9/30/2024 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 17,000.00 $ 207,000.00 $ 207,000.00 United Airlines 12/31/2022 $ 50,000.00 $ - $ - $ 50,000.00 $ - $ - $ 50,000.00 $ - $ - $ 50,000.00 $ - $ - $ 200,000.00 $ 200,000.00 United Egg Producers 12/31/2024 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 186,000.00 $ 186,000.00 United Launch Alliance 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 United Natural Foods, Inc. 10/31/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 United Sorghum Checkoff Program 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 United States Manufacturing Innovation Council 8/31/2024 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ 300,000.00 University of Arkansas 8/31/2025 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 University of Arkansas for Medical Sciences 12/31/2026 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ 150,000.00 University of CA System 10/4/2025 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 16,500.00 $ 198,000.00 $ 198,000.00 University of Chicago 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 University of Colorado 12/20/2025 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 132,000.00 $ 132,000.00 University of Kentucky 6/30/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 University of Louisiana Monroe 12/31/2024 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 8,333.33 $ 99,999.96 $ 99,999.96 University of Maine 3/31/2026 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 15,500.00 $ 186,000.00 $ 186,000.00 University of Minnesota Month to Month $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.66 $ 6,666.74 $ 80,000.00 $ 80,000.00 University of Notre Dame 1/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 University of Oklahoma (OU Medicine) 10/31/2022 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 University of Texas System 4/30/2025 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 22,500.00 $ 270,000.00 $ 270,000.00 UPS 3/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 60,000.00 Urbix, Inc. 9/7/2022 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $38 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of XX/XX/2024) 2024 Baseline: 2024 Adjustments: 2024 New Business: 2024 Total Revenue Goal: $45,702,626.66 $297,373.34 $3,000,000.00 $49,000,000.00 Color Coding Key: 2024 Baseline: Current Adjustments: Current New Business: $45,702,626.66 Renewals Increases Decreases $45,702,626.66 Current Total Revenue: Terminations New Clients US Marine Management LLC Month to Month $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Valent USA 3/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 Vantage Data Centers 12/31/2023 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 108,000.00 $ 108,000.00 Veterans Guardian Month to Month $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ - $ - $ - $ - $ - $ - $ 120,000.00 $ 120,000.00 $ 240,000.00 Virta Health 1/2/2025 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 11,500.00 $ 138,000.00 $ 138,000.00 VOCxi Health 4/30/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 50,000.00 $ 100,000.00 $ 150,000.00 Walton Family Foundation 12/31/2023 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 18,000.00 $ 216,000.00 $ 216,000.00 Washington State University 6/30/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 Willis Towers Watson Month to Month $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Wine & Spirits Wholesalers of America Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 YouTube 12/31/2023 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ 240,000.00 ZERO 12/31/2023 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 210,000.00 $ 210,000.00 ZeroFOX Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ 120,000.00 TOTAL $ 4,073,663.70 $ 3,926,824.99 $ 3,834,020.99 $ 4,043,974.71 $ 3,787,904.71 $ 3,691,920.71 $ 3,897,974.75 $ 3,695,154.71 $ 3,587,170.72 $ 3,814,474.72 $ 3,601,654.73 $ 3,564,730.93 $ 45,519,470.34 $ 1,899,000.00 $ - $ 47,418,470.34 39 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Accelerate Learning (formerly Math Nation) 6/30/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ 45,000.00 $ 45,000.00 $ 90,000.00 Adobe 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 12,000.00 $ 12,000.00 Advanced Power Alliance Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Agilify 12/31/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 APM Terminals Mobile (MAERSK) 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Aqueduct Partners 12/31/2024 $ 6,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 138,000.00 $ - $ 138,000.00 Arwin P. Bascle LLC 2/28/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Associated Professional Educators of Louisiana 12/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Baker Hughes Month to Month $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Bristow Group 1/21/2025 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 51,000.00 $ - $ 51,000.00 Cigna 12/31/2024 $ 20,000.00 $ - $ - $ 20,000.00 $ - $ - $ 20,000.00 $ - $ - $ 20,000.00 $ - $ - $ 80,000.00 $ - $ 80,000.00 City of Lake Charles, LA 9/30/2024 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ - $ - $ - $ 37,499.94 $ 12,499.98 $ 49,999.92 City of New Orleans, LA 12/31/2023 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 24,000.00 $ 288,000.00 $ - $ 288,000.00 Clover New Orleans (formerly Kingsley House) 12/31/2024 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 2,200.00 $ 26,400.00 $ - $ 26,400.00 Concrete & Aggregates Assoc. of Louisiana T $ 2,500.00 $ 2,166.66 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 4,666.66 $ - $ 4,666.66 Conduent 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Elevance Health (Anthem) 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Endeavors 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Entergy 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 42,000.00 $ 42,000.00 Equality Health 8/14/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 GDIT 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Genentech 12/31/2023 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.66 $ 4,166.74 $ 50,000.00 $ - $ 50,000.00 Good Day Farm Louisiana, LLC 8/31/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Google (Cloud) 12/31/2023 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Historic Tax Credit Coalition Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $HORNE, LLP 12/31/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ - $ 150,000.00 Hunt Companies 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 International Legal Finance Association - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Intralot 12/31/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ - $ 150,000.00 Lafayette City-Parish Consolidated Government 5/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ 50,000.00 $ 70,000.00 $ 120,000.00 LAJ - - - $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 Louisiana Association of Broadcasters 12/31/2024 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 45,000.00 $ - $ 45,000.00 Louisiana Clerks Association 12/31/2023 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 Louisiana Energy and Power Authority 12/31/2023 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 46,500.00 $ - $ 46,500.00 Louisiana Mid-Continent Oil & Gas Association 12/31/2024 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ - $ 102,000.00 Loyola University, New Orleans 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 LUBA Worker's Comp 4/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Mary Bird Perkins Cancer Center 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 $3,284,911.91 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $3,284,911.91 Louisiana Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $120,000.00 Renewals Increases Decreases 2024 New Business: $195,088.09 2024 Total Revenue Goal: $3,600,000.00 $3,284,911.91 Current New Business: Current Total Revenue: New Clients Terminations 40 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL $3,284,911.91 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $3,284,911.91 Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $120,000.00 Renewals Increases Decreases 2024 New Business: $195,088.09 2024 Total Revenue Goal: $3,600,000.00 $3,284,911.91 Current New Business: Current Total Revenue: New Clients Terminations Omega Protein Corporation 12/31/2023 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 66,000.00 $ - $ 66,000.00 Orion Laboratories 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Palo Alto Networks 7/31/2024 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ - $ - $ - $ - $ - $ 33,833.31 $ 24,166.65 $ 57,999.96 Placid Refining Company 10/14/2024 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 7,501.00 $ 90,012.00 $ - $ 90,012.00 Plexos Group 12/31/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Rouse's Enterprises LLC 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Software AG 6/30/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ - $ - $ - $ - $ - $ - $ 24,000.00 $ 24,000.00 $ 48,000.00 Sparkhound 12/31/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Stonehenge Capital 7/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Susan G. Komen Breast Cancer Foundation 12/31/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Trane U.S. Inc. 12/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Tenaska 11/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ 55,000.00 $ 5,000.00 $ 60,000.00 Tulane University 3/8/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ - $ 144,000.00 United Healthcare 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $YMCA of the Capital Area 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Youth Villages 2/14/2024 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 42,000.00 $ - $ 42,000.00 ZOLL 2/14/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $TOTAL $ 298,742.65 $ 284,409.31 $ 282,242.65 $ 302,242.65 $ 282,242.65 $ 272,242.65 $ 280,742.65 $ 255,909.32 $ 255,909.32 $ 271,742.66 $ 251,742.66 $ 246,742.74 $ 3,284,911.91 $ 120,000.00 $ - $ 3,404,911.91 41 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Abbel Associates Month to Month $ 3,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,000.00 $ 33,000.00 $ 36,000.00 Alzheimer's Association 6/30/2024 $ 5,833.34 $ 5,833.34 $ 5,833.34 $ 5,833.34 $ 5,833.34 $ 5,833.30 $ - $ - $ - $ - $ - $ - $ 35,000.00 $ - $ 35,000.00 American Chemistry Council 12/31/2023 $ 9,000.00 $ - $ - $ 9,000.00 $ - $ - $ 9,000.00 $ - $ - $ 9,000.00 $ - $ - $ 36,000.00 $ - $ 36,000.00 Brain Health Now, Inc. 1/31/2024 $ 4,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 4,000.00 $ - $ 4,000.00 Carvana 6/30/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Cisco Systems 5/25/2024 $ - $ 12,000.00 $ - $ - $ 12,000.00 $ - $ - $ 12,000.00 $ - $ - $ 12,000.00 $ - $ 48,000.00 $ 48,000.00 City of Cedar Rapids, IA (Federal) 7/10/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ 96,000.00 Common Sense Institute 12/31/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 D4C Dental Brands 6/30/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ - $ - $ - $ - $ - $ - $ 24,000.00 $ - $ 24,000.00 Dave's Place 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Deloitte Consulting 8/11/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Des Moines Area Regional Transit Authority 8/9/2025 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Des Moines International Airport 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Elite Casino Resorts (Kehl Management) - - - $ - $ 100,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 100,000.00 $ 100,000.00 Hazel Health 12/31/2024 $ 3,750.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 86,250.00 $ 86,250.00 Hubbell Realty Company Month to Month $ 9,750.00 $ - $ - $ 9,750.00 $ - $ - $ 9,750.00 $ - $ - $ 9,750.00 $ - $ - $ 39,000.00 $ 39,000.00 Hunt Companies 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ 30,000.00 IA Academy of Family Physicians 12/31/2025 $ - $ - $ 10,500.00 $ - $ - $ 10,500.00 $ - $ - $ 10,500.00 $ - $ - $ 10,500.00 $ 42,000.00 $ 42,000.00 IA Association of Ambulatory Surgery Centers 12/31/2024 $ 25,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ 25,000.00 IA Association of Independent Colleges & Universities - - - $ - $ 50,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 50,000.00 $ 50,000.00 IA Association of Music & Amusement - - - $ 8,000.00 $ 35,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 43,000.00 $ 43,000.00 IA Bankers Association - - - $ 36,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 36,000.00 $ 36,000.00 IA Biotechnology Association 12/31/2024 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.37 $ 25,000.00 $ 25,000.00 IA Cannabis Company 2/14/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 IA Community Foundations 10/31/2024 $ - $ 7,000.00 $ - $ - $ 7,000.00 $ - $ - $ 7,000.00 $ - $ - $ 7,000.00 $ - $ 28,000.00 $ - $ 28,000.00 IA Dental Association 8/23/2024 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 3,875.00 $ 46,500.00 $ - $ 46,500.00 IA Healthcare Association 12/31/2026 $ 48,750.00 $ - $ - $ 48,750.00 $ - $ - $ 48,750.00 $ - $ - $ 48,750.00 $ - $ - $ 195,000.00 $ 195,000.00 IA Healthiest State Initiative 6/30/2024 $ 3,600.00 $ 3,600.00 $ 3,600.00 $ 3,600.00 $ 3,600.00 $ 3,600.00 $ - $ - $ - $ - $ - $ - $ 21,600.00 $ - $ 21,600.00 IA Nebraska Equipment Dealers 5/31/2025 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 IA Osteopathic Medical Association 6/30/2024 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.33 $ 2,083.37 $ 25,000.00 $ - $ 25,000.00 IA Real Estate Developers Association 12/31/2024 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 45,000.00 $ 45,000.00 IA Renewable Fuels Association 6/30/2024 $ 15,000.00 $ - $ - $ 15,000.00 $ - $ - $ 15,000.00 $ - $ - $ 15,000.00 $ - $ - $ 60,000.00 $ - $ 60,000.00 IA State Fair 12/31/2024 $ 18,750.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 18,750.00 $ 37,500.00 $ 37,500.00 IA Travel Industry Partners 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 IA Water & Land Legacy Coalition (IWILL) 8/8/2024 $ 25,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ 25,000.00 $ 50,000.00 Iowa Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) 2024 Baseline: $3,665,810.00 New Clients Terminations $3,665,810.00 2024 Adjustments: $250,000.00 2024 Baseline: Current Adjustments: 2024 Total Revenue Goal: $4,100,000.00 $3,665,810.00 Renewals Increases Decreases 2024 New Business: $184,190.00 Current New Business: Current Total Revenue: 42 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) 2024 Baseline: $3,665,810.00 New Clients Terminations $3,665,810.00 2024 Adjustments: $250,000.00 2024 Baseline: Current Adjustments: 2024 Total Revenue Goal: $4,100,000.00 $3,665,810.00 Renewals Increases Decreases 2024 New Business: $184,190.00 Current New Business: Current Total Revenue: IA Wholesale Beer Distributors Association 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 IA Wholesale Beer Distributors Assoc. (ED) 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 IA Wood Industry Association 12/31/2024 $ - $ 10,000.00 $ - $ - $ 10,000.00 $ - $ - $ 10,000.00 $ - $ - $ 10,000.00 $ - $ 40,000.00 $ 40,000.00 Iowans for School Choice 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $KC Properties - - - $ 25,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ 25,000.00 Lexington Square 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Marathon Petroleum Corporation 12/31/2024 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 3,333.33 $ 39,999.96 $ - $ 39,999.96 Merit International Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Metropolitan Coalition 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 MidAmerican Energy 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ 180,000.00 MidAmerican Energy II - - - $ 30,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 30,000.00 Midwest Fidelity Partners Month to Month $ 3,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,000.00 $ 33,000.00 $ 36,000.00 National Mentor Holdings 9/30/2024 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 75,000.00 $ - $ 75,000.00 Northern Natural Gas Company 7/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ 70,000.00 $ 50,000.00 $ 120,000.00 Polk County, Iowa (Federal) 4/14/2025 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ 96,000.00 Ponca Tribe 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Qualtrics 11/7/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Rasmussen Group - - - $ - $ 25,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ 25,000.00 Sac and Fox Tribe - - - $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 Sanofi 12/31/2024 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 35,000.04 $ 35,000.04 SAS Institute 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Shazam 9/30/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 Sheet Metal Contractors 12/31/2024 $ 6,000.00 $ - $ - $ 6,000.00 $ - $ - $ 6,000.00 $ - $ - $ 6,000.00 $ - $ - $ 24,000.00 $ 24,000.00 Sioux City Economic Development Department - - - $ 24,900.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 24,900.00 $ 24,900.00 State Farm Month to Month $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 7,225.00 $ 86,700.00 $ 86,700.00 Sunrise Foods International (Federal) 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ 90,000.00 The Office of the Commissioner of Baseball 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 48,000.00 $ 48,000.00 Turo Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ 60,000.00 Unite USA 11/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 30,000.00 $ 60,000.00 Unity Point Health 12/31/2024 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 13,905.00 $ 166,860.00 $ 166,860.00 VerraMobility (ATS) Month to Month $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 7,500.00 $ 82,500.00 $ 90,000.00 Voya Financial 12/31/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Woodward Academy 7/12/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ - $ - $ - $ - $ - $ - $ 33,000.00 $ - $ 33,000.00 Wolf Carbon Solutions US LLC 7/14/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 40,000.00 $ 80,000.00 $ 120,000.00 ZeroEyes 12/15/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ 66,000.00 $ - $ 66,000.00 TOTAL $ 544,755.00 $ 488,855.00 $ 260,355.00 $ 338,355.00 $ 268,855.00 $ 250,354.96 $ 304,421.66 $ 234,921.66 $ 216,421.66 $ 294,421.66 $ 234,921.66 $ 229,171.74 $ 3,665,810.00 $ 381,500.00 $ - $ 4,047,310.00 43 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Advanced Power Alliance 6/16/2025 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 9,000.00 $ 88,500.00 $ - $ 88,500.00 Air Liquide Month to Month $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 108,000.00 $ - $ 108,000.00 Alorica 4/27/2026 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Baker Hughes Month to Month $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 BHE Infrastructure Group T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Bristow Group 1/21/2025 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 51,000.00 $ - $ 51,000.00 Calpine Corporation 10/3/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $CEMEX 5/31/2024 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ - $ 102,000.00 Chick-Fil-A Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Community Choice Financial 11/30/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ - $ 88,000.00 $ 8,000.00 $ 96,000.00 Community Health Choice 12/31/2022 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 13,616.67 $ 163,400.04 $ - $ 163,400.04 C. L. Thomas, Inc. (Speedy Stop) 9/30/2023 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 Dynavax (Rubicon Advisors) 2/29/2024 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 10,000.00 $ 50,000.00 $ 60,000.00 EaDo Redo, LP 8/17/2023 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ - $ - $ - $ - $ - $ 45,500.00 $ 32,500.00 $ 78,000.00 Eagle Ford Shale Coalition (DeWitt County) 9/30/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ 67,500.00 $ 22,500.00 $ 90,000.00 Endeavors 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Environmental Defense Action Fund T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Environmental Defense Fund, Inc. 8/31/2024 $ - $ - $ - $ - $ - $ - $ - $ 13,000.00 $ - $ - $ - $ - $ 13,000.00 $ - $ 13,000.00 First Service Credit Union (Federal) 8/20/2024 $ 8,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 118,000.00 $ - $ 118,000.00 First Service Credit Union (State) 8/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ 40,000.00 $ - $ 40,000.00 Garner Environmental Month to Month $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Greater Houston Partnership (Federal) 12/31/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ 96,000.00 Harris Health System (Federal) 10/11/2026 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 50,000.04 $ - $ 50,000.04 Heliogen 4/18/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Hewlett Packard Enterprise - - - $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ - $ 102,000.00 Houston Firefighters' Relief & Retirement Fund 6/30/2025 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 205,000.00 $ - $ 205,000.00 Hunt Companies 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 IDD Coalition T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Jetway - - - $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 JGI Outdoor Advertising 4/24/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 15,000.00 $ 45,000.00 $ 60,000.00 Kirby Corporation - - - $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 5,105.00 $ 61,260.00 $ - $ 61,260.00 MariMed T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $METRO (Federal) Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 NACDS 12/9/2024 $ - $ - $ 22,500.00 $ - $ - $ 22,500.00 $ - $ - $ 22,500.00 $ - $ - $ 22,500.00 $ 90,000.00 $ 22,500.00 $ 112,500.00 NAPITA Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ 45,000.00 $ 45,000.00 $ 90,000.00 NATSO/SIGMA Month to Month $ 3,750.00 $ 3,750.00 $ 3,750.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 11,250.00 $ 33,750.00 $ 45,000.00 Palo Alto Networks 7/31/2024 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ - $ - $ - $ - $ - $ 33,833.31 $ 24,166.65 $ 57,999.96 Parsons Corporation 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 PrizePicks 9/5/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Qualtrics 12/5/2023 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 QuikTrip 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Terminations Texas Offices - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $4,362,343.43 2024 Baseline: $4,362,343.43 2024 Baseline: Current Adjustments: Renewals Increases Decreases 2024 New Business: $237,656.57 2024 Total Revenue Goal: $4,750,000.00 $4,362,343.43 2024 Adjustments: $150,000.00 Current New Business: Current Total Revenue: New Clients 44 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Terminations Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $4,362,343.43 2024 Baseline: $4,362,343.43 2024 Baseline: Current Adjustments: Renewals Increases Decreases 2024 New Business: $237,656.57 2024 Total Revenue Goal: $4,750,000.00 $4,362,343.43 2024 Adjustments: $150,000.00 Current New Business: Current Total Revenue: New Clients Recovery Solutions (Wellpath) 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Rice University 6/30/2024 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.33 $ 9,583.34 $ 9,583.34 $ 9,583.34 $ 9,583.34 $ 115,000.00 $ - $ 115,000.00 RSM US 1/10/2025 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 San Jacinto River Authority 12/28/2023 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 Starbucks 4/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 TX Association of City & County Health Officials 6/30/2025 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 3,300.00 $ 4,800.00 $ 4,800.00 $ 4,800.00 $ 44,100.00 $ - $ 44,100.00 TX for Charitable Bingo 12/31/2023 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 TX EMS Alliance 11/30/2023 $ - $ - $ - $ 15,000.00 $ - $ - $ 15,000.00 $ - $ - $ 15,000.00 $ - $ - $ 45,000.00 $ - $ 45,000.00 TX Manufactured Housing Association 6/30/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ - $ 180,000.00 Texas Medical Center (Federal & State) 9/30/2023 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 330,000.00 $ - $ 330,000.00 TX Opioids Coalition Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 TX Pacific Land Corporation 11/30/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ - $ 144,000.00 TX Pork Producers Association 12/31/2025 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 1,666.67 $ 20,000.04 $ - $ 20,000.04 TX Poultry Federation 9/30/2025 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 The Phoenix 12/31/2023 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 University of Texas System (Federal) 4/30/2025 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 University of Texas Health System (Federal) 8/31/2024 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 13,750.00 $ 165,000.00 $ - $ 165,000.00 Vistra Corporate Services 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Willis Towers Watson Month to Month $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 5,000.00 $ 55,000.00 $ 60,000.00 TOTAL $ 371,521.67 $ 368,521.67 $ 386,021.67 $ 380,771.67 $ 365,771.67 $ 383,271.67 $ 368,271.67 $ 354,938.34 $ 359,438.35 $ 345,938.35 $ 330,938.35 $ 346,938.35 $ 4,362,343.43 $ 338,416.65 $ - $ 4,700,760.08 45 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL ACT Inc. 11/30/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ - $ 49,500.00 $ 4,500.00 $ 54,000.00 Alorica 4/27/2026 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 18,000.00 $ 18,000.00 $ 36,000.00 American Medical Response 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Amtrak Month to Month $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Anduril Industries Month to Month $ 6,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 6,000.00 $ 12,000.00 $ 18,000.00 Canopy Children's Solutions 10/24/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 City of Ridgeland, MS - - - $ 25,000.00 $ - $ - $ - $ 25,000.00 $ - $ - $ - $ - $ - $ - $ 50,000.00 $ - $ 50,000.00 Community Mental Health Centers Month to Month $ 35,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 35,000.00 $ - $ 35,000.00 Covington County Hospital 12/31/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 C Spire Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Cypress Creek Renewables 10/14/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ 67,500.00 $ - $ 67,500.00 eHawk 12/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Empower MS 5/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ 50,000.00 $ 35,000.00 $ 85,000.00 Endeavors T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Foundation for Mississippi History 5/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Foundation for Mississippi History II (Federal) 7/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Free State Strategies (Sellers Dorsey) Month to Month $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ - $ - $ - $ - $ - $ - $ - $ 20,000.00 $ 28,000.00 $ 48,000.00 Gilead Sciences 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Great City MS Foundation (Federal) 6/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 48,000.00 $ 108,000.00 The Jackson County Board of Supervisors (Federal & State) 5/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ 37,500.00 $ 52,500.00 $ 90,000.00 Lotto.com 6/15/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ 35,000.00 $ 60,000.00 Management & Training Corporation 12/31/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 66,000.00 $ - $ 66,000.00 Master Boat Builders 12/31/2024 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 7,500.00 $ - $ 7,500.00 Mississippi Association of Health Plans 12/31/2024 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 108,000.00 $ - $ 108,000.00 Mississippi Board of Nursing 6/30/2024 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ - $ - $ - $ - $ - $ - $ 24,600.00 $ 24,600.00 $ 49,200.00 Mississippi Destination Marketing Organizations Association 5/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ 32,500.00 $ 35,000.00 $ 67,500.00 Mississippi Economic Council - - - $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 18,000.00 $ - $ 18,000.00 Mississippi Farm Bureau Federation 9/30/2023 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ - $ 150,000.00 Mississippi Manufacturers Association 6/30/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ 45,000.00 $ 45,000.00 $ 90,000.00 Mississippi Power 12/31/2023 $ - $ - $ - $ - $ 30,000.00 $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ - $ 30,000.00 Mississippi Railroad Association 5/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Mississippi State Board of Medical Licensure 6/30/2024 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ 4,100.00 $ - $ - $ - $ - $ - $ - $ 24,600.00 $ - $ 24,600.00 Mississippi State University 6/30/2024 $ 12,500.00 $ - $ - $ 12,500.00 $ - $ - $ 12,500.00 $ - $ - $ 12,500.00 $ - $ - $ 50,000.00 $ - $ 50,000.00 $2,191,300.00 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $2,191,300.00 Mississippi Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $175,000.00 Renewals Increases Decreases 2024 New Business: $383,700.00 2024 Total Revenue Goal: $2,750,000.00 $2,191,300.00 Current New Business: Current Total Revenue: New Clients Terminations State Government Relations Clients 46 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL $2,191,300.00 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $2,191,300.00 Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $175,000.00 Renewals Increases Decreases 2024 New Business: $383,700.00 2024 Total Revenue Goal: $2,750,000.00 $2,191,300.00 Current New Business: Current Total Revenue: New Clients Terminations Nissan Month to Month $ 21,900.00 $ - $ - $ 21,900.00 $ - $ - $ 21,900.00 $ - $ - $ 21,900.00 $ - $ - $ 87,600.00 $ - $ 87,600.00 NORESCO 8/31/2025 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Panola Partnership (Federal & State) 5/31/2024 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ - $ 42,000.00 $ 42,000.00 $ 84,000.00 PENN Entertainment, Inc. 11/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ 55,000.00 $ 5,000.00 $ 60,000.00 Relativity Space 4/30/2024 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 1,250.00 $ 15,000.00 $ - $ 15,000.00 Save the Children 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Simpson General Hospital 12/31/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 South Central Regional Medical Center 12/31/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 The Bean Path Month to Month $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 18,000.00 $ - $ 18,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Yellow Creek State Inland Port (Federal & State) 5/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 42,000.00 $ 72,000.00 STATE GR TOTAL $ 298,350.00 $ 190,450.00 $ 190,450.00 $ 216,350.00 $ 233,950.00 $ 135,450.00 $ 144,150.00 $ 109,750.00 $ 109,750.00 $ 136,650.00 $ 102,250.00 $ 92,750.00 $ 1,960,300.00 $ 426,600.00 $ - $ 2,386,900.00 Columbus Light & Water Department 12/31/2022 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 63,000.00 $ - $ 63,000.00 Mississippi Board of Nursing 7/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Mississippi State Medical Association - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Southern Farm Bureau Casualty Insurance 12/31/2025 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 168,000.00 $ - $ 168,000.00 DEI TOTAL $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 231,000.00 $ - $ - $ 231,000.00 COMBINED TOTAL $ 317,600.00 $ 209,700.00 $ 209,700.00 $ 235,600.00 $ 253,200.00 $ 154,700.00 $ 163,400.00 $ 129,000.00 $ 129,000.00 $ 155,900.00 $ 121,500.00 $ 112,000.00 $ 2,191,300.00 $ 426,600.00 $ - $ 2,617,900.00 Diversity, Equity, & Inclusion (DEI) Clients 47 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Action Now Initiative (Arnold Ventures) 11/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ 55,000.00 $ 5,000.00 $ 60,000.00 Associated Beer Distributors of Illinois (ABDI) 5/31/2021 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Cancer Treatment Centers of America 10/31/2023 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ - $ - $ 65,000.00 $ 13,000.00 $ 78,000.00 Carahsoft Technology Corp. (UiPath) 1/31/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Chicago Heights Park District 6/13/2022 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 42,000.00 $ - $ 42,000.00 Chicago Public Education Fund 10/10/2023 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 City of Chicago Heights 6/16/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 City of Waukegan, IL 12/31/2025 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 Cloud Software Group 12/14/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 2,500.00 $ 57,500.00 $ - $ 57,500.00 Connect Transit 6/30/2024 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 3,958.33 $ 47,499.96 $ - $ 47,499.96 Cypress Creek Renewables LLC 12/31/2024 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 132,000.00 $ - $ 132,000.00 Families Against Mandatory Minimums 2/14/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Fox Waterway Agency Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 54,000.00 $ 54,000.00 Greenway Entertainment Group T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Healthcare Council of Illinois - - - $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ - $ 144,000.00 Illinois Association of Naturopathic Physicians 6/14/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Illinois Hospital Association 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Illinois Road & Transportation Builders Association (IRTBA) 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Loyola University Health System 2/28/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Morton College 3/31/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 NorthPoint Development, LLC Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Organon LLC 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Parsons Corporation 11/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Quest Diagnostics Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Riley Stegner & Associates 2/14/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Sevita 9/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Smart Local 265 12/31/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Solar Energy Industry Association 12/31/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 Stand for Children 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Sysco Corporation 7/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Thomson Weir, LLC Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 60,000.00 Thornton Township Month to Month $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 10,000.00 $ - $ 10,000.00 Tunica-Biloxi Tribe of Louisiana Month to Month $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 7,500.00 $ 82,500.00 $ 90,000.00 Village of Elk Grove, IL 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Village of Tinley Park 10/17/2024 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 42,000.00 $ - $ 42,000.00 Vitu (Motor Vehicle Software Corporation) 8/28/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 60,000.00 Voyce 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $$2,287,999.96 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $2,287,999.96 Illinois Offices - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) Current New Business: Current Total Revenue: $354,500.00 Renewals Increases Decreases 2024 New Business: $107,500.04 2024 Total Revenue Goal: $2,750,000.00 $2,287,999.96 New Clients Terminations 48 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL $2,287,999.96 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $2,287,999.96 Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) Current New Business: Current Total Revenue: $354,500.00 Renewals Increases Decreases 2024 New Business: $107,500.04 2024 Total Revenue Goal: $2,750,000.00 $2,287,999.96 New Clients Terminations Walmart - - - $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 William Rainey Harper College - - - $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 5,625.00 $ 67,500.00 $ - $ 67,500.00 Wolf Carbon Solutions US LLC 4/30/2023 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 40,000.00 $ 80,000.00 $ 120,000.00 TOTAL $ 215,083.33 $ 197,583.33 $ 197,583.33 $ 197,583.33 $ 187,583.33 $ 187,583.33 $ 187,583.33 $ 187,583.33 $ 187,583.33 $ 187,583.33 $ 181,083.33 $ 173,583.33 $ 2,287,999.96 $ 354,500.00 $ - $ 2,642,499.96 49 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL American Cancer Society Cancer Action Network 12/31/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 American Peanut Shellers Association - - - $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 American Well Corporation Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Archer Aviation 8/28/2024 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ - $ - $ - $ - $ 68,000.00 $ 34,000.00 $ 102,000.00 Barrow County 1/10/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Becton, Dickinson & Company Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Chime 4/3/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 90,000.00 $ 120,000.00 City of Bainbridge, GA - - - $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Delaware North 8/31/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Direct TV 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Dougherty County Commission 5/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ - $ 25,000.00 Emory 12/31/2024 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 132,000.00 $ - $ 132,000.00 Excellence in Education in Action 5/31/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ - $ - $ - $ - $ - $ - $ - $ 27,500.00 $ 38,500.00 $ 66,000.00 Fan Freedom Project 4/30/2024 $ - $ 13,333.33 $ 13,333.33 $ 13,333.33 $ - $ - $ - $ - $ - $ - $ - $ - $ 39,999.99 $ 39,999.99 FreedomCare 5/31/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ - $ - $ - $ - $ - $ - $ - $ 32,500.00 $ 45,500.00 $ 78,000.00 Georgia Association of Professional Bondsmen 12/31/2023 $ 20,000.00 $ - $ - $ - $ 20,000.00 $ - $ - $ - $ 20,000.00 $ - $ - $ - $ 60,000.00 $ - $ 60,000.00 Georgia Bio 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Georgia Companion Animal Advocacy Month to Month $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Georgia Economic Developers Association 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Georgia EMC 12/31/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ - $ 144,000.00 Georgia Health Initiative (Healthcare Georgia Foundation) 8/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Georgia Hospital Association 1/10/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Georgia Rural Water Association 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Georgia Society of Hearing Professionals 12/31/2022 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 5,000.00 $ 5,000.00 $ - $ 5,000.00 Google (Corporate) 12/31/2023 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 14,800.00 $ 177,600.00 $ - $ 177,600.00 Google (Fiber) 12/31/2022 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Hunt Companies 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Jabian, LLC 12/31/2021 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 15,000.00 $ 45,000.00 $ 60,000.00 Kia Corporation 9/30/2023 $ 21,000.00 $ - $ - $ 21,000.00 $ - $ - $ 22,500.00 $ - $ - $ 22,500.00 $ - $ - $ 87,000.00 $ - $ 87,000.00 Metro Atlanta Chamber 12/31/2021 $ 18,000.00 $ - $ - $ 18,000.00 $ - $ - $ 18,000.00 $ - $ - $ 18,000.00 $ - $ - $ 72,000.00 $ - $ 72,000.00 MNGWPD 7/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Motion Picture Association 12/31/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Norfolk Southern 9/10/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Lowndes County, GA 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 O'Kelley & Sorohan Month to Month $ 7,250.00 $ 7,250.00 $ 7,250.00 $ 7,250.00 $ 7,250.00 $ - $ - $ - $ - $ - $ - $ - $ 36,250.00 $ 50,750.00 $ 87,000.00 Ocmulgee National Park and Preserve Initiative (Macon Bibb) (Federal) Month to Month $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ - $ - $ - $ - $ - $ - $ 18,000.00 $ 18,000.00 $ 36,000.00 Pine Gates Renewables, LLC 6/30/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Philanthropy Roundtable 12/31/2023 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 54,000.00 $ - $ 54,000.00 Phoebe Putney Health System 12/31/2024 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 11,000.00 $ 132,000.00 $ - $ 132,000.00 Current New Business: Current Total Revenue: 2024 Baseline: $3,862,849.99 2024 Baseline: Current Adjustments: Georgia Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $3,862,849.99 2024 Adjustments: $270,375.00 Renewals Increases Decreases 2024 New Business: $166,775.01 2024 Total Revenue Goal: $4,300,000.00 $3,862,849.99 New Clients Terminations 50 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Current New Business: Current Total Revenue: 2024 Baseline: $3,862,849.99 2024 Baseline: Current Adjustments: Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $3,862,849.99 2024 Adjustments: $270,375.00 Renewals Increases Decreases 2024 New Business: $166,775.01 2024 Total Revenue Goal: $4,300,000.00 $3,862,849.99 New Clients Terminations Pulsara (CommuniCare Technology, Inc.) 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 QuikTrip Corporation 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 RedSpeed Month to Month $ 3,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,000.00 $ 33,000.00 $ 36,000.00 Retreat Hotels and Resorts 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 30,000.00 $ 60,000.00 Revenue Based Finance Coalition 7/31/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ - $ - $ - $ - $ - $ 31,500.00 $ - $ 31,500.00 Safe Building Materials Association of America 4/30/2023 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ - $ 30,000.00 Sandersville Railroad (Federal & State) 12/31/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 SD USA 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Sarepta Therapeutics 2/21/2025 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Sentara Health Plans 8/16/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ 70,000.00 $ 50,000.00 $ 120,000.00 Starbucks 4/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Stripe 6/30/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ 45,000.00 $ - $ 45,000.00 Susan G. Komen Breast Cancer Foundation 12/31/2024 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 39,000.00 $ - $ 39,000.00 TitleMax of Georgia, Inc. 12/31/2023 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Trulieve Cannabis Corp 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Twin Pines Minerals Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 ViiMed 6/17/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ - $ - $ - $ - $ - $ - $ - $ 62,500.00 $ - $ 62,500.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Waymo LLC 12/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Wellstar Health System Month to Month $ 3,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,500.00 $ 38,500.00 $ 42,000.00 Willis Towers Watson Month to Month $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Wynn Casino Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 22,500.00 $ 67,500.00 $ 90,000.00 TOTAL $ 426,300.00 $ 374,133.33 $ 374,133.33 $ 390,633.33 $ 350,800.00 $ 288,050.00 $ 313,050.00 $ 258,050.00 $ 275,550.00 $ 296,050.00 $ 255,550.00 $ 260,550.00 $ 3,862,849.99 $ 540,750.00 $ - $ 4,403,599.99 51 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 3RGI (Federal) 5/31/2023 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Alorica 4/27/2026 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 ALS Association 4/30/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 American Petroleum Institute 12/31/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 American Staffing Association (DE) 6/30/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Amgen (Horizon Therapeutics) 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Angelos Group (Baltimore Orioles) Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 AstraZeneca 12/31/2024 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 6,250.00 $ 75,000.00 $ - $ 75,000.00 Baltimore County Public Library Board of Trustees 10/7/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 BIO 12/31/2023 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 66,000.00 $ - $ 66,000.00 Capital One 12/31/2024 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 7,700.00 $ 92,400.00 $ - $ 92,400.00 Catholic University of America 4/30/2024 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 3,500.00 $ 42,000.00 $ - $ 42,000.00 Charles County Economic Development 6/30/2023 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ - $ - $ - $ - $ - $ - $ 25,000.02 $ 25,000.02 $ 50,000.04 Choptank Electric Cooperative 6/30/2024 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 4,250.00 $ 51,000.00 $ - $ 51,000.00 City of Baltimore 4/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 24,000.00 $ - $ 24,000.00 City of Bowie 9/30/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ - $ - $ - $ 49,500.00 $ 16,500.00 $ 66,000.00 Clark Construction 6/30/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 Comcast Cable Communications 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 CropLife America 12/31/2023 $ 14,000.00 $ - $ - $ - $ - $ - $ 14,000.00 $ - $ - $ - $ - $ - $ 28,000.00 $ - $ 28,000.00 DE-MD Agribusiness Association 12/31/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 Deloitte Consulting (DE) 12/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Deloitte Consulting (MD) 7/31/2024 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ - $ 102,000.00 Domtar Corporation 6/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ 36,000.00 $ 18,000.00 $ 54,000.00 Elevance Health (Anthem) 12/31/2023 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Energetics Technology Center 12/31/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 Equifax, Inc. 12/31/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ - $ - $ - $ - $ - $ - $ 33,000.00 $ 33,000.00 $ 66,000.00 Equinor (DE) 9/27/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Equinor (MD) 9/27/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Francis Energy 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 78,000.00 $ 78,000.00 Heritage Memorial Cemetery T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Historic St. Mary's City Commission Foundation 5/31/2024 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 39,000.00 $ - $ 39,000.00 Hunt Companies 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Hypersonic Ground Test Center (HGTC) (Federal) Month to Month $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 iDevelopment and Economic Association 6/14/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ 37,500.00 $ 52,500.00 $ 90,000.00 Jacobs Project Management 1/31/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Johns Hopkins University 6/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Johnson & Johnson 4/13/2023 $ 44,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 44,000.00 $ - $ 44,000.00 Kathe P Hospitality 6/30/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ - $ - $ - $ - $ - $ - $ 15,000.00 $ 15,000.00 $ 30,000.00 Land O'Lakes Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 LeaseLock 4/10/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 21,000.00 $ - $ 21,000.00 $4,928,816.71 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $4,928,816.71 Maryland Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $320,000.00 Renewals Increases Decreases 2024 New Business: $401,183.29 2024 Total Revenue Goal: $5,650,000.00 $4,928,816.71 Current New Business: Current Total Revenue: New Clients Terminations 52 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL $4,928,816.71 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $4,928,816.71 Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $320,000.00 Renewals Increases Decreases 2024 New Business: $401,183.29 2024 Total Revenue Goal: $5,650,000.00 $4,928,816.71 Current New Business: Current Total Revenue: New Clients Terminations LifeBridge Health System 6/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 113,000.00 $ - $ 113,000.00 LifeBridge Health System (Center for Hope) 12/31/2024 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.67 $ 4,166.63 $ 50,000.00 $ - $ 50,000.00 Lincoln Technical Institute 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Make-A-Wish MidAtlantic 4/30/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 12,000.00 $ 9,000.00 $ 21,000.00 Manufacturers Alliance of Maryland - - - $ 65,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 65,000.00 $ - $ 65,000.00 MD Automobile Insurance Fund T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $MD Center for History & Culture 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 MD-DE-DC Beverage Association 12/31/2024 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 16,833.33 $ 201,999.96 $ - $ 201,999.96 MD Farm Bureau, Inc. 4/14/2024 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 27,000.00 $ 9,000.00 $ 36,000.00 MD Hospital Association 6/30/2024 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ 105,000.00 $ - $ 105,000.00 MD League of Conservation Voters (DE) T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $MD National Electrical Contractors Association 7/31/2024 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ - $ - $ - $ - $ - $ 16,041.69 $ 11,458.35 $ 27,500.04 MD Troopers Association 12/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 40,000.00 $ - $ 40,000.00 Mechanical Contractors Association of MD 7/31/2024 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ 2,291.67 $ - $ - $ - $ - $ - $ 16,041.69 $ 11,458.35 $ 27,500.04 Mid-Atlantic NATO 8/31/2024 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 3,750.00 $ 45,000.00 $ - $ 45,000.00 Mid-Atlantic Petroleum Distributors Association 12/31/2023 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Mil Corp 12/31/2022 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Montgomery County, Maryland 8/23/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $MNCPPC 11/8/2025 $ - $ 50,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 50,000.00 $ - $ 50,000.00 National Board of Teaching Standards 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 NATSO/SIGMA Month to Month $ 3,750.00 $ 3,750.00 $ 3,750.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 11,250.00 $ 33,750.00 $ 45,000.00 Nutanix 7/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Owner-Operator Independent Drivers Association T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Out for Justice 12/14/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Palo Alto Networks 7/31/2024 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ 4,833.33 $ - $ - $ - $ - $ - $ 33,833.31 $ 24,166.65 $ 57,999.96 Parraid, LLC (Federal) 2/28/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Patriot Point - - - $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 2,916.67 $ 35,000.04 $ - $ 35,000.04 PharmaCann (formerly ForwardGro) 12/31/2024 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 63,000.00 $ - $ 63,000.00 Prince George's County, Maryland 6/30/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ 46,000.00 $ 40,000.00 $ 86,000.00 Queen Anne's County, Maryland 9/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Rank One Computing (Federal) 8/31/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Recreation Vehicle Industry Association 5/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ 25,000.00 $ 35,000.00 $ 60,000.00 RELX (DE) 12/31/2024 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 39,000.00 $ - $ 39,000.00 Service Coordination 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 SMX Month to Month $ 15,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 125,000.00 $ - $ 125,000.00 Software AG 5/31/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Strittmatter Companies 12/31/2023 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ 50,000.00 $ 70,000.00 $ 120,000.00 53 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL $4,928,816.71 2024 Baseline: Current Adjustments: 2024 Adjustments: 2024 Baseline: $4,928,816.71 Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $320,000.00 Renewals Increases Decreases 2024 New Business: $401,183.29 2024 Total Revenue Goal: $5,650,000.00 $4,928,816.71 Current New Business: Current Total Revenue: New Clients Terminations St. Mary's College of Maryland Foundation 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Susan G. Komen Breast Cancer Foundation 12/31/2024 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 39,000.00 $ - $ 39,000.00 Sysco Corporation 7/31/2024 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ - $ - $ - $ - $ - $ 36,750.00 $ 26,250.00 $ 63,000.00 TechNet 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Titan Systems (Federal) 3/13/2024 $ 8,000.00 $ 8,000.00 $ 4,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 20,000.00 $ 76,000.00 $ 96,000.00 The Center for Urban Families 1/16/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 The Washington Center 10/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 The Wonderful Company T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Thread, Inc. - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Town of La Plata 9/16/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ - $ - $ - $ - $ 52,000.00 $ 26,000.00 $ 78,000.00 University of MD Medical System Corp. 1/16/2025 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 UMUGC Ventures (State & Federal) 6/30/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ - $ 180,000.00 Veterans Guardian (DE) Month to Month $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 7,500.00 $ 22,800.00 $ 30,300.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ZeroEyes 4/14/2024 $ 10,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 10,000.00 $ - $ 10,000.00 TOTAL $ 603,200.01 $ 507,700.01 $ 453,700.01 $ 429,950.01 $ 419,950.01 $ 394,450.01 $ 384,283.34 $ 355,616.67 $ 349,116.67 $ 343,616.67 $ 343,616.67 $ 343,616.63 $ 4,928,816.71 $ 632,883.37 $ - $ 5,561,700.08 54 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Alorica 4/27/2026 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ 36,000.00 $ 36,000.00 $ 72,000.00 ASPPH (Federal) 9/30/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Behavioral Health Group, Inc. 7/31/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ - $ - $ - $ - $ - $ 28,000.00 $ 20,000.00 $ 48,000.00 Cengage 6/30/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Colorado Business Roundtable 12/31/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 COWINS 3/31/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 66,000.00 $ - $ 66,000.00 CRH Americas Materials 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Developmental Disabilities Resource Center 3/31/2024 $ 8,750.00 $ 8,750.00 $ 8,750.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 26,250.00 $ - $ 26,250.00 Edera L3C 9/30/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 66,000.00 $ - $ 66,000.00 FreedomCare 12/31/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 Hunt Companies 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ 72,000.00 Intoxalock 6/30/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ - $ - $ - $ - $ - $ - $ 15,000.00 $ 15,000.00 $ 30,000.00 Intoxalock (MT) 8/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ - $ - $ - $ - $ 20,000.00 $ 10,000.00 $ 30,000.00 Lada Cube 9/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Land O'Lakes Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 MxV Rail 1/15/2025 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 4,375.00 $ 52,500.00 $ - $ 52,500.00 National Insurance Crime Bureau 7/14/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ - $ - $ - $ - $ - $ - $ - $ 42,000.00 $ 42,000.00 National Insurance Crime Bureau (MT) T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Neighborhood Development Collaborative 6/30/2024 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ - $ - $ - $ - $ - $ - $ 33,000.00 $ - $ 33,000.00 Pulsara (CommuniCare Technology, Inc.) 6/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ - $ - $ - $ - $ - $ 36,000.00 $ 36,000.00 $ 72,000.00 QuikTrip Corporation 8/14/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 Revolution Ventures Management Company - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Sheet Metal / Air Conditioning Contractors (SMACNA) Month to Month $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 Spectra Centers 11/14/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Sysco Corporation 7/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Tenaska Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $The Phoenix 12/31/2023 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Vitu (Motor Vehicle Software Corporation) Month to Month $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 60,000.00 $ 60,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $TOTAL $ 118,625.00 $ 118,625.00 $ 118,625.00 $ 109,875.00 $ 109,875.00 $ 109,875.00 $ 82,875.00 $ 78,875.00 $ 76,375.00 $ 76,375.00 $ 76,375.00 $ 76,375.00 $ 1,110,750.00 $ 219,000.00 $ - $ 1,329,750.00 Current New Business: Current Total Revenue: 2024 Baseline: $1,110,750.00 2024 Baseline: Current Adjustments: Colorado Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $1,110,750.00 2024 Adjustments: $219,000.00 Renewals Increases Decreases 2024 New Business: $120,250.00 2024 Total Revenue Goal: $1,450,000.00 $1,110,750.00 New Clients Terminations 55 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 3 Proton Lithium (3PL) (Federal) 10/31/2023 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 93,000.00 $ - $ 93,000.00 Advanced 4 Solutions 8/31/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 20,000.00 $ 20,000.00 Advanced Power Alliance 6/30/2023 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 Aviation Training Consulting (ATC) (Federal) 12/31/2023 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Berry Aviation (Federal) 11/30/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ - $ 66,000.00 $ 6,000.00 $ 72,000.00 Cigna 12/31/2024 $ 10,500.00 $ - $ - $ 10,500.00 $ - $ - $ 10,500.00 $ - $ - $ 10,500.00 $ - $ - $ 42,000.00 $ - $ 42,000.00 City of Lawton, OK 4/17/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Echo Investment Capital 12/31/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ - $ 144,000.00 Fista (Federal) 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Greater Oklahoma City Chamber (Federal) Month to Month $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 IDEMIA 8/14/2023 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ - $ - $ - $ - $ - $ 70,000.00 $ 50,000.00 $ 120,000.00 Institute for Responsible Alcohol 6/30/2024 $ 45,000.00 $ - $ - $ 45,000.00 $ - $ - $ 45,000.00 $ - $ - $ 45,000.00 $ - $ - $ 180,000.00 $ - $ 180,000.00 Lugert-Altus Irrigation District (Federal & State) 4/5/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 National Child ID Program 12/31/2023 $ 12,500.00 $ - $ - $ - $ - $ 12,500.00 $ - $ - $ - $ - $ - $ - $ 25,000.00 $ - $ 25,000.00 Oklahoma Dental Association 5/31/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 45,000.00 $ 45,000.00 QuikTrip Corporation 12/31/2024 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 23,500.00 $ 282,000.00 $ - $ 282,000.00 R4 Technologies 4/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 20,000.00 $ 40,000.00 $ 60,000.00 RedMane Technology 4/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 20,000.00 $ 40,000.00 $ 60,000.00 Susan G. Komen Breast Cancer Foundation 12/31/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 Tenaska 5/13/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 The State Chamber of Oklahoma 12/31/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $University of Oklahoma (OU Medicine) (Federal) 10/31/2022 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $TOTAL $ 187,750.00 $ 119,750.00 $ 119,750.00 $ 175,250.00 $ 109,750.00 $ 122,250.00 $ 165,250.00 $ 99,750.00 $ 99,750.00 $ 155,250.00 $ 99,750.00 $ 93,750.00 $ 1,548,000.00 $ 201,000.00 $ - $ 1,749,000.00 Current New Business: Current Total Revenue: 2024 Baseline: $1,548,000.00 2024 Baseline: Current Adjustments: Oklahoma Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $1,548,000.00 2024 Adjustments: $75,000.00 Renewals Increases Decreases 2024 New Business: $377,000.00 2024 Total Revenue Goal: $2,000,000.00 $1,548,000.00 New Clients Terminations 56 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 3 Proton Lithium (3PL) (Federal) 10/31/2023 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 7,750.00 $ 93,000.00 $ - $ 93,000.00 Anduril Maritime (formerly Dive Technologies) (Federal) 2/7/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 Anduril Industries (State) 11/5/2023 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Arcadia Power 1/31/2024 $ 4,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 4,000.00 $ - $ 4,000.00 Aries Clean Technologies T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Associated General Contractors of Maine 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 69,000.00 $ - $ 69,000.00 BlueFloat Energy US Holdings - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Carbon Solutions Group 4/30/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 28,000.00 $ 56,000.00 $ 84,000.00 Castlerock Green Energy 10/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Castlerock Green Energy (Federal) 10/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 ČEZ Group (Federal) Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $CLYNK 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 46,000.00 $ - $ 46,000.00 CTIA 12/31/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 Enough is Enough 8/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Evolution Malta Holdings Limited 4/30/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ - $ 30,000.00 GHGSat, Inc. (Federal) 3/8/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Grover Gaming 12/31/2024 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 75,000.00 $ - $ 75,000.00 Heliogen 4/18/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Heliogen II 1/14/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Hunt Companies 12/31/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 LS Power Grid Maine 11/21/2024 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 9,000.00 $ 6,300.00 $ 96,300.00 $ 11,700.00 $ 108,000.00 Maine Automobile Dealers Association 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Maine Renewable Energy Association 3/31/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 9,000.00 $ 27,000.00 $ 36,000.00 New England Power Generators Association - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $RENEW Northeast 12/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Retail Energy Advancement League (MultiState Associates) T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Urbix, Inc. (Federal) 9/7/2022 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Vantage Data Centers (Federal) 12/31/2023 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Voyce, Inc. 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $TOTAL $ 113,750.00 $ 109,750.00 $ 109,750.00 $ 106,750.00 $ 92,250.00 $ 84,250.00 $ 84,250.00 $ 84,250.00 $ 84,250.00 $ 84,250.00 $ 81,550.00 $ 75,250.00 $ 1,110,300.00 $ 94,700.00 $ - $ 1,205,000.00 Renewals Increases Decreases 2024 New Business: $395,000.00 2024 Total Revenue Goal: $1,600,000.00 $1,110,300.00 Current New Business: Current Total Revenue: New Clients Terminations Maine Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) $1,110,300.00 2024 Adjustments: $94,700.00 2024 Baseline: Current Adjustments: 2024 Baseline: $1,110,300.00 57 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Addiction Recovery Care 9/25/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ - $ 48,000.00 Alliance for Automotive Innovation 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 All Points Broadband Partners 12/31/2025 $ - $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 49,500.00 $ - $ 49,500.00 City of Pikeville, Kentucky 4/14/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Community Action Kentucky 7/14/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Diageo 6/30/2026 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 FFF Enterprises 8/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Kairos 1/3/2025 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 96,000.00 $ - $ 96,000.00 Kentucky Primary Care Association 12/14/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 One Senior Care 6/21/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 OpenFiber Kentucky Company (Accelecom) T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Pikeville Medical Center, Inc. 8/7/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 POM of Kentucky, LLC T $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Rajant Corporation 1/31/2023 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 StriveTogether, Inc. 6/30/2024 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 48,000.00 $ 48,000.00 The Phoenix 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 30,000.00 The Kentucky Center for Grieving Children and Families - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $T.J. Samson Community Hospital 10/14/2024 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 78,000.00 $ - $ 78,000.00 Voyce 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Walker Land Corporation 12/31/2024 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 30,000.00 $ - $ 30,000.00 Westpatrick Corporation 12/31/2024 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 144,000.00 $ - $ 144,000.00 TOTAL $ 96,000.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 100,500.00 $ 1,201,500.00 $ 30,000.00 $ - $ 1,231,500.00 Renewals Increases Decreases 2024 New Business: $168,500.00 Current New Business: 2024 Total Revenue Goal: $1,400,000.00 Current Total Revenue: $1,201,500.00 New Clients Terminations Kentucky Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) 2024 Baseline: $1,201,500.00 2024 Adjustments: $30,000.00 Current Adjustments: 2024 Baseline: $1,201,500.00 58 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Franklin Pierce University 12/31/2024 $ 2,500.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 57,500.00 $ - $ 57,500.00 Healthy Children Project 6/30/2024 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ - $ - $ - $ - $ - $ - $ 18,000.00 $ - $ 18,000.00 Mobile Safety Advocacy Group (Federal) 12/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ - $ 180,000.00 New Hampshire Community Loan Fund 12/31/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Teneo (Honeywell) 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ 30,000.00 $ 30,000.00 $ 60,000.00 Voyce 12/11/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $TOTAL $ 30,500.00 $ 33,000.00 $ 33,000.00 $ 33,000.00 $ 33,000.00 $ 33,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 345,500.00 $ 30,000.00 $ - $ 375,500.00 Current New Business: 2024 Total Revenue Goal: $530,000.00 Current Total Revenue: $345,500.00 Renewals Increases Decreases 2024 New Business: $150,000.00 $345,500.00 2024 Adjustments: $34,500.00 Current Adjustments: New Hampshire Office - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) New Clients Terminations 2024 Baseline: $345,500.00 2024 Baseline: 59 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL 3 Proton Lithium (3PL) 10/31/2023 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ - $ - $ 125,000.00 $25,000.00 $ 150,000.00 APIA Scholars' 7/31/2024 $ - $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ 30,000.00 $ - $ 30,000.00 Army & Air Force Exchange Service (AAFES) Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Associated General Contractors of Iowa 12/31/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 Bollinger Shipyards 12/31/2024 $ 48,000.00 $ - $ - $ 48,000.00 $ - $ - $ 48,000.00 $ - $ - $ 48,000.00 $ - $ - $ 192,000.00 $ - $ 192,000.00 Canoo 3/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 22,500.00 $ - $ 22,500.00 CASE 10/31/2024 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 72,000.00 $ - $ 72,000.00 Centene Corporation Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Footwear Distributors & Retailers of America 6/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Formula TV 5/20/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $GHGSat, Inc. 3/8/2024 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 12,500.00 $ 150,000.00 $ - $ 150,000.00 Goldman Sachs 12/31/2023 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 360,000.00 $ - $ 360,000.00 Houston Hispanic Chamber of Commerce 12/31/2024 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 102,000.00 $ - $ 102,000.00 Idaho Forest Group Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $IA Healthcare Association 1/7/2025 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 IA State Fair 12/31/2024 $ - $ - $ - $ - $ - $ - $ - $ 22,500.00 $ - $ - $ - $ - $ 22,500.00 $ - $ 22,500.00 JBS USA Food Company 12/31/2023 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ - $ 180,000.00 Joint Development Authority (JDA) Month to Month $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ - $ - $ - $ - $ - $ - $ 30,000.00 $30,000.00 $ 60,000.00 Kratos 7/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ - $ 180,000.00 Land O'Lakes Month to Month $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ - $ 300,000.00 Lawton-Fort Sill Economic Development Corporation 6/30/2024 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 60,000.00 $ - $ 60,000.00 Louisiana Department of Health 1/31/2025 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 360,000.00 $ - $ 360,000.00 Maximus 10/31/2024 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ - $ - $ 150,000.00 $30,000.00 $ 180,000.00 Maximus II 10/31/2024 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ - $ - $ 200,000.00 $40,000.00 $ 240,000.00 Meta 12/31/2023 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ - $ 300,000.00 Morton College 3/31/2024 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 7,000.00 $ 84,000.00 $ - $ 84,000.00 NAPITA (TX) Month to Month $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ - $ - $ - $ - $ - $ - $ 45,000.00 $45,000.00 $ 90,000.00 National Hockey League 6/30/2024 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 300,000.00 $ - $ 300,000.00 National Philanthropic Trust 10/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Newton County Industrial Development Authority 6/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 120,000.00 $ 120,000.00 OCP North America 2/29/2024 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ - $ - $ - $ - $ - $ - $ - $ - $ 100,000.00 $ - $ 100,000.00 One Voice Against Cancer (OVAC) 3/14/2023 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 Peoples Company 3/31/2024 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 4,500.00 $ 54,000.00 $ - $ 54,000.00 Pilgrim's Pride 12/31/2023 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Ponca Gaming Enterprise - - - $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 180,000.00 $ - $ 180,000.00 QuikTrip Corporation 12/31/2024 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 7,500.00 $ 90,000.00 $ - $ 90,000.00 QuikTrip Corporation II 12/31/2024 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 17,500.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 230,000.00 $ - $ 230,000.00 QuikTrip Corporation (Tulsa Community Foundation) 12/31/2024 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 360,000.00 $ - $ 360,000.00 Richard Vague - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Safer Human Medicine 1/31/2026 $ - $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 6,000.00 $ 66,000.00 $ - $ 66,000.00 Public Affairs - 2024 Baseline Revenue Projections Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) 2024 Baseline: $5,583,000.00 New Clients Terminations $5,583,000.00 2024 Adjustments: $375,000.00 2024 Baseline: Current Adjustments: 2024 Total Revenue Goal: $7,000,000.00 $5,583,000.00 Renewals Increases Decreases 2024 New Business: $1,042,000.00 Current New Business: Current Total Revenue: 60 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Color Coding Key: 2024 Baseline Goals (as of 1/25/2024) Current Revenue Tracking (as of X/XX/2024) 2024 Baseline: $5,583,000.00 New Clients Terminations $5,583,000.00 2024 Adjustments: $375,000.00 2024 Baseline: Current Adjustments: 2024 Total Revenue Goal: $7,000,000.00 $5,583,000.00 Renewals Increases Decreases 2024 New Business: $1,042,000.00 Current New Business: Current Total Revenue: Samsung 11/30/2023 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ 25,000.00 $ - $ - $ - $ - $ - $ - $ - $ 125,000.00 $ 175,000.00 $ 300,000.00 Tenaska (CO) 11/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Tenaska (LA) 11/30/2024 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 120,000.00 $ - $ 120,000.00 Tenaska (OK) - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Truterra Advising (subsidiary of Land O'Lakes) 12/31/2023 $ 40,000.00 $ 40,000.00 $ 40,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 15,000.00 $ 255,000.00 $ - $ 255,000.00 Tunica-Biloxi Tribe of Louisiana Month to Month $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 20,000.00 $ 240,000.00 $ - $ 240,000.00 PUBLIC AFFAIRS TOTAL $ 555,500.00 $ 518,500.00 $ 518,500.00 $ 534,000.00 $ 463,500.00 $ 438,500.00 $ 474,000.00 $ 443,500.00 $ 421,000.00 $ 469,000.00 $ 373,500.00 $ 373,500.00 $ 5,583,000.00 $ 465,000.00 $ - $ 6,048,000.00 - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $DEI TOTAL $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $COMBINED TOTAL $ 555,500.00 $ 518,500.00 $ 518,500.00 $ 534,000.00 $ 463,500.00 $ 438,500.00 $ 474,000.00 $ 443,500.00 $ 421,000.00 $ 469,000.00 $ 373,500.00 $ 373,500.00 $ 5,583,000.00 $ 465,000.00 $ - $ 6,048,000.00 Diversity, Equity, & Inclusion (DEI) Clients 61 | P a g e
CLIENT LINE OF SERVICE CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Anduril PAC PAC 11/5/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 Applied Intuition PAC PAC 10/31/2024 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 18,000.00 $ - $ 18,000.00 CACI International Inc PAC PAC 7/11/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ - $ - $ - $ - $ - $ - $ 12,000.00 $ 12,000.00 $ 24,000.00 Columbus Light & Water Department DEI 12/31/2022 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 63,000.00 $ - $ 63,000.00 Cyber Security Coalition PAC Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Environmental Defense Fund, Inc. ESG 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Fires Patriots PAC PAC 11/30/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ - $ 22,000.00 $ 2,000.00 $ 24,000.00 Golden Pass LNG II ESG Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $International Association of Drilling Contractors PAC 5/1/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Kratos PAC PAC 7/31/2024 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ - $ 12,000.00 Land O'Lakes PAC Month to Month $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 MFBF FARM Fund PAC PAC 12/31/2026 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 21,600.00 $ - $ 21,600.00 Mississippi Board of Nursing DEI 7/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Mississippi State Medical Association DEI - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $National Limo Association PAC PAC 7/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ 1,000.00 $ - $ - $ - $ 1,000.00 $ - $ 1,000.00 Nuclear Energy Institute ESG 2/29/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $PHPAC PAC - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Ruhrpumpen ESG 8/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $SeedFirst PAC PAC - - - $ - $ - $ 3,000.00 $ - $ - $ - $ - $ - $ 3,000.00 $ - $ - $ - $ 6,000.00 $ - $ 6,000.00 Society of American Florists PAC PAC 12/31/2024 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ - $ 12,000.00 Southern Farm Bureau Casualty Insurance DEI 12/31/2025 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 168,000.00 $ - $ 168,000.00 Southern Shrimp Alliance PAC 12/31/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 27,000.00 $ 27,000.00 U.S. Rice Producers Association PAC PAC - - - $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 6,556.32 $ - $ 6,556.32 Valent USA PAC PAC Month to Month $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ - $ 12,000.00 TOTAL $ 35,096.36 $ 35,096.36 $ 38,096.36 $ 35,096.36 $ 35,096.36 $ 35,096.36 $ 33,096.36 $ 33,096.36 $ 37,096.36 $ 33,096.36 $ 33,096.36 $ 31,096.36 $ 414,156.32 $ 41,000.00 $ - $ 455,156.32 Color Coding Key: DEI, ESG & PAC Advisory Services - 2024 Revenue Projections New Clients Decreases Terminations Renewals Increases 62 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Columbus Light & Water Department 12/31/2022 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 5,250.00 $ 63,000.00 $ - $ 63,000.00 Mississippi Board of Nursing 7/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Mississippi State Medical Association - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Southern Farm Bureau Casualty Insurance 12/31/2025 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 14,000.00 $ 168,000.00 $ - $ 168,000.00 TOTAL $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 19,250.00 $ 231,000.00 $ - $ - $ 231,000.00 Diversity, Equity, & Inclusion (DEI) Advisory Services 2024 Revenue Projections Color Coding Key: Decreases Increases New Clients Terminations Renewals 63 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Environmental Defense Fund, Inc. 12/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Golden Pass LNG II Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Nuclear Energy Institute 2/29/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Ruhrpumpen 8/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $TOTAL $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Cornerstone ESG Clients Increases Renewals Environmental, Social, & Governance (ESG) Advisory Services - 2024 Revenue Projections Color Coding Key: New Clients Decreases Terminations 64 | P a g e
CLIENT CONTRACT EXP. JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC BASELINE ADJUSTMENTS NEW CLIENTS TOTAL Anduril PAC 11/5/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 24,000.00 $ - $ 24,000.00 Applied Intuition PAC 10/31/2024 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 18,000.00 $ - $ 18,000.00 CACI International Inc PAC 7/11/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ - $ - $ - $ - $ - $ - $ 12,000.00 $ 12,000.00 $ 24,000.00 Cyber Security Coalition Paused $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Fires Patriots PAC 11/30/2024 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ - $ 22,000.00 $ 2,000.00 $ 24,000.00 International Association of Drilling Contractors 5/1/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $Kratos PAC 7/31/2024 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ - $ 12,000.00 Land O'Lakes Month to Month $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 36,000.00 $ - $ 36,000.00 MFBF FARM Fund PAC 12/31/2026 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 1,800.00 $ 21,600.00 $ - $ 21,600.00 National Limo Association PAC 7/31/2023 $ - $ - $ - $ - $ - $ - $ - $ - $ 1,000.00 $ - $ - $ - $ 1,000.00 $ - $ 1,000.00 PHPAC - - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $SeedFirst PAC - - - $ - $ - $ 3,000.00 $ - $ - $ - $ - $ - $ 3,000.00 $ - $ - $ - $ 6,000.00 $ - $ 6,000.00 Society of American Florists PAC 12/31/2024 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ - $ 12,000.00 Southern Shrimp Alliance 12/31/2024 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 27,000.00 $ 27,000.00 U.S. Rice Producers Association PAC - - - $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 546.36 $ 6,556.32 $ - $ 6,556.32 Valent USA PAC Month to Month $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 12,000.00 $ - $ 12,000.00 TOTAL $ 15,846.36 $ 15,846.36 $ 18,846.36 $ 15,846.36 $ 15,846.36 $ 15,846.36 $ 13,846.36 $ 13,846.36 $ 17,846.36 $ 13,846.36 $ 13,846.36 $ 11,846.36 $ 183,156.32 $ 41,000.00 $ - $ 224,156.32
Action Committee (PAC) Advisory Services - 2024 Revenue Projections
Coding Key: Decreases Increases New Clients Terminations Renewals 65 | P a g e
Political
Color
2024 Draft Budget 2023 Actuals 2023 Budget Income 4000 Consulting Income 90,880,000.00 80,817,098.80 78,630,000.00 Partnership Income - 108,660.00Rental Income 75,000.00 150,080.49 93,000.00 Total Income $ 90,955,000.00 $ 81,075,839.29 $ 78,723,000.00 Gross Profit $ 90,955,000.00 $ 81,075,839.29 $ 78,723,000.00 Expenses Bad Debt Expense 250,000.00 221,010.48Bank Service Charges & Processing Fees 42,500.00 40,744.94Club Dues 51,275.00 47,008.93 50,400.00 Commissions 25,250.00 13,282.50 54,000.00 Communications & Telephone 417,750.00 356,451.71 422,250.00 Compensation & Payroll Fees & Taxes 60,974,948.46 51,483,794.96 51,389,595.00 Computer Service & Support 603,000.00 369,247.09 357,500.00 Consulting Fees 2,983,800.00 3,100,916.60 2,347,750.00 Contributions 193,500.00 162,126.09 167,000.00 Copiers & Printers 180,000.00 200,891.78 128,750.00 Cornerstone Offsite 362,000.00 304,674.36 306,000.00 Equipment Purchases - Computers & Furniture 467,000.00 205,409.08 372,500.00 ESOP Administration 100,000.00 72,823.73 50,000.00 Insurance - Health 2,152,213.63 1,732,188.06 1,787,120.00 Insurance - Dental 218,627.65 181,343.97 159,120.00 Insurance - Vision 34,597.60 28,839.75 31,832.00 Insurance - Disability 84,550.00 82,909.05 100,400.00 Insurance - Life 61,978.00 64,006.39 51,430.00 Insurance - Liability & Workers Comp 282,750.00 199,114.25 355,600.00 Interest Expense 7,500.00 3,495.38 12,500.00 Intern Fees 585,000.00 531,167.27 332,750.00 Licenses & Permits 72,400.00 62,225.77 63,250.00 Marketing 407,000.00 169,989.07 198,500.00 Memberships 345,500.00 326,391.26 342,000.00 Office Supplies & Staff Meals & Events 714,000.00 710,497.68 543,500.00 Parking 550,170.00 494,638.43 429,300.00 Political Contributions 470,000.00 426,243.52 425,000.00 Postage & Delivery 32,500.00 31,781.11 30,900.00 Printing & Reproduction 33,200.00 36,642.29 26,500.00 Professional Development Fees 197,000.00 121,910.92 105,250.00 Professional Fees 1,939,000.00 2,011,927.63 1,845,500.00 Rent, Repairs & Utilities 3,927,500.00 3,559,072.16 3,083,150.00 Retirement Expense 1,335,369.76 1,083,452.38 1,056,960.33 Sponsorships 351,000.00 319,346.16 300,000.00 Subscriptions 984,500.00 919,256.55 746,000.00 Taxes 537,500.00 510,203.47 575,500.00 Tickets 53,750.00 38,969.68 42,500.00 Travel & Entertainment 2,432,500.00 2,437,647.56 1,747,500.00 Total Expenses $ 84,461,130.10 $ 72,661,642.01 $ 70,037,807.33 Net Income $ 6,493,869.90 $ 8,414,197.28 $ 8,685,192.67 Cornerstone Government Affairs 2024 Draft Budget / 2023 Actuals / 2023 Budget
66 | P a g e
DRAFT
February
202 3 Top Line Revenue Snapshot
All Offices Combined
Budget: $78,630,000
Actuals: $80,815,099
2022 Actuals: $68,881,581
17% Growth from 2022 to 2023 (Actuals)
Washington, DC Office
Budget: $45,000,000
Actuals: $44,983,819
2022 Actuals: $40,254,573
12% Growth from 2022 to 2023 (Actuals)
State Offices
Budget: $29,130,000
Actuals: $30,705,788
2022 Actuals: $25,214,908
22% Growth from 2022 to 2023 (Actuals)
Ranked by Revenue:
1. Maryland Office: $5,286,237
2. Texas Offices: $4,632,657
3. Georgia Office: $3,963,767
4. Iowa Office: $3,705,762
5. Louisiana Office: $3,526,736
6. Illinois Offices: $2,484,000
Public Affairs
Budget: $4,500,000
Actuals: $5,125,492
2022 Actuals: $3,412,100
50% Growth from 2022 to 2023 (Actuals)
Advisory Services*
Budget: $1,323,500
Actuals: $731,985
2022 Actuals: $892,895
7. Mississippi Office: $2,303,800
8. Maine Office: $1,316,666
9. Kentucky Office: $1,279,588
10. Oklahoma Office: $1,252,250
11. Colorado Office: $929,324
12. New Hampshire Office: $25,000
4 Board
3 - 202 4 F inancial Overview
202
of Directors Meeting 202
67 | P a g e
*Included in DC and States totals above – tracked internally as no separate budget for this business unit.
Breakdown of Total Revenue in 2023
Net Profit/Loss Snapshot
AllOfficesCombinedNetProfit/LossfromOperations
2022: $8,827,026
2023: $8,414,197 – Budget: $8,685,193
2024: $6,493,870 (budgeted)
Washington,DCOffice
2022: $4,957,710
2023: $4,669,717 – Budget: $5,394,000
2024: $3,687,500 (budgeted)
StateOfficesCombined
2022: $4,073,356
2023: $3,728,287 – Budget: $3,678,035
2024: $2,781,308 (budgeted)
PublicAffairs
2022: ($204,040)
2023: $16,193 – Budget: ($386,842)
2024: $25,062 (budgeted)
ESOPRelatedExpenses
2022: ($5,813,888) – does not include transfer of $250,000 for future RL funding
2023: ($6,062,277) – does not include transfer of $250,000 for future RL funding
2024: ($5,267,850) (budgeted) – does not include budgeted transfer of $250,000 for future RL funding
-18%
Growth from 2022 to 2023 (Actuals)
Relations: 55%
Relations: 38% Public Affairs: 6%
1%
Federal Government
State Government
Advisory Services:
68 | P a g e
TotalNetIncome(ESOP&DebtService)
2022: $3,013,138
2023: $2,351,920
2024: $1,226,020
Accounts Receivable Snapshot
AR Totals as of 12/31/2022: $8,330,990
AR Totals as of 12/31/2023: $10,751,860 – includes current AR of $4,553,981
Frontera Resources: $1,000,000
MicroGEM: $555,210
Homeplate: $310,000
2023 Total Bad Debt Expense: $219,937
Expense Overview
Compensation Package
Livinguard: $250,020
IEM: $225,052
Vyripharm Enterprises: $165,000
2023 Salaries, Bonuses & Payroll Taxes: $51,483,795
2023 Benefits (Insurance, Parking, 401(k), Charitable Giving): $4,028,618
2023: $55,512,413 or 68.5% of total revenue
2024: $65,888,705 or 72.5% of total revenue (budgeted)
2023 Operations Overhead Percentage: 10% of total salaries, bonuses & payroll taxes are attributed to the firm’s operations personnel
2022 Net Full-Time New Hires: 29 – 136 total (as of 12/31/2022) / 14.5% growth since 2021
2023 Net Full-Time New Hires: 31 – 164 total (as of 12/31/2023) / % growth since 2022
2023 Largest Notable Overhead Expenses
Consultants & GR/PA Subcontractors: $4,556,105 or 6% of total revenue
o Consultants: $3,100,917
o Government Relations/Public Affairs:$1,455,188
Rent: $3,559,072 or 4% of total revenue
Non-Reimbursable Business Expenses: $2,437,648 or 3% of total revenue
Insurance – Medical, Dental & Vision: $1,942,372 or 2% of total revenue
Other 2023 Notable Overhead Expenses
401(k) Match: $1,083,452
Subscriptions: $919,257
69 | P a g e
Intern Salaries: $531,167
Parking: $494,638
Political Contributions: $426,244
Computer Service & Support: $369,247
Communications: $356,452
Insurance – Other: $346,030
Memberships: $326,391
Sponsorships: $319,346
Notable Overhead Changes
2022 to 2023 :
Reductions:
o Removal of 20th Anniversary Activities, including lower charitable contributions due to fundraising campaign conclusion
o Moved into office space & reallocated furniture expenses to balance sheet
o Workers compensation & liability insurance premiums adjusted with audit corrections
Increases – most all increases are due to additional personnel:
o Addition of “bad debt expense” to account for write offs from previous years
o Higher computer service & support due to outsourced Help Desk & revamping of office conference rooms & infrastructure
o Higher continuing education & conferences due to focus around succession efforts & encouragement of personnel to participate in more continuing education & conference opportunities
o Higher ESOP Administration for additional consulting services for Repurchase Liability study & investment account management fees
o Higher intern fees due increase in minimum wage, enforcement of overtime pay & additional interns added to programs
o Higher office supplies & staff expenses due to uptick in team building events & purchases for new & existing office spaces
o Higher political contributions due to expansion of state offices & request for more political giving
o Higher outside professional fees due to additional subcontractors on projects, financial controller fees & legal fees
o Higher rent due to continued expansion of D.C. & state offices & normal escalations
o Higher subscriptions due to increased need for licensing across all business units & additional administrative subscriptions
70 | P a g e
2023 to 2024 :
Reductions:
o Lower outside professional fees due to lower anticipated legal fees
Increases – most all increases are due to additional personnel:
o Higher computer service due to new outside security vendor
o Higher equipment purchases due to state office moves & revamp of IT infrastructure in addition to new hires & existing employee computer upgrades
o Higher ESOP administration due to new trustee increased fees
o Higher intern fees due to 2024 increase to minimum wage
o Higher marketing & promotions due to presidential conventions
o Higher professional development for additional executive coaching & leadership development opportunities
Client Service Professionals – Production Per Desk
2021 Net Full-Time Staff Members (over the course of 12 months): 117
2022 Net Full-Time Staff Members (over the course of 12 months): 136
2023 Net Full-Time Staff Members (over the course of 12 months): 164
2021 Breakdown – did not include associates in this calculation this year
Total FTE Senior Client Service Professionals: 99
Total Firm Revenue: $60,986,204
Revenue Generated per FTE Senior Client Service Professional: $616,022
Average Compensation Cost per FTE Senior Client Service Professional: $267,317
Gross Profit per Desk Based on Salary: $348,705
2022 Breakdown
Total FTE Client Service Professionals: 122
Total Firm Revenue: $68,881,581
Revenue Generated per FTE Client Service Professional: $564,603
Average Compensation Cost per FTE Client Service Professional*: $272,926
Gross Profit per Desk Based on Salary: $291,677
*Reflective of all client service professionals – average compensation cost per Principal is $343,250.
2023 Breakdown
Total FTE Client Service Professionals: 152
Total Firm Revenue: $80,815,099
Revenue Generated per FTE Client Service Professional: $531,678
Average Compensation Cost per FTE Client Service Professional*: $279,500
71 | P a g e
Gross Profit per Desk Based on Salary: $252,178
*Reflective of all client service professionals – average compensation cost per Principal is $373,750
202 4 Financials Projection Summary
All Offices Combined
Baseline: $81,185,709
Adjustments: $2,765,448
New Business: $6,928,843
Total Revenue Goal: $90,880,000
o 12.5% Growth from 2023 Actuals to 2024 Budget
Washington, DC Office
Baseline: $45,702,627
Adjustments: $297,373
New Business: $3,000,000
Total Revenue Goal: $49,000,000
o 9% Growth from 2023 Actuals to 2024 Budget
State Offices Combined
Baseline: $29,900,082
Adjustments: $2,093,075
New Business: $2,886,843
Total Revenue Goal: $34,880,000
o 13.5% Growth from 2023 Actuals to 2024 Budget
Ranked by Revenue Goals:
1. Maryland Office: $5,650,000
2. Texas Offices: $4,750,000
3. Georgia Office: $4,300,000
4. Iowa Office: $4,100,000
5. Louisiana Office: $3,600,000
6. Illinois Offices: $2,750,000
Public Affairs
Baseline: $5,583,000
Adjustments: $375,000
New Business: $1,042,000
Total Revenue Goal: $7,000,000
7. Mississippi Office: $2,750,000
8. Oklahoma Office: $2,000,000
9. Maine Office: $1,600,000
10. Colorado Office: $1,450,000
11. Kentucky Office: $1,400,000
12. New Hampshire Office: $530,000
o 36.5% Growth from 2023 Actuals to 2024 Budget
72 | P a g e
Advisory Services*
Baseline: $414,156.32
Adjustments: $41,000
New Business: $349,000
Total Revenue Goal: $805,000
o 10% Growth from 2023 Actuals to 2024 Budget
*Internally tracked – totals are part of other office goals
73 | P a g e
Madeleine Diakiwski Chair
Max de Vreeze Member
Chris Hodgson Member
Dao Nguyen Member
Stacy Rich Member
Hunt Shipman Member
Shanetta Paskel Chair
Melissa Ayala Porte Member
Mike Goodman Member
Alex Lopez Member
TJ Tatum Member
Mike Smith Member Name Role
Name Role
Maddy Williams Chair
David Adelman Member
Matt Hinch Member
Gabrielle Kees Member
Sally Kilpatrick Member
Jenna Massoni Member
John Sandell Chair
Chris Carpenter Member
Erik Fatemi Member
Molly Kiernan Member
Anne Mazuca Member
Lizzie Messer Member
Heather Molino Member
Nial Patel Member
Jim Richards Member Name Role
Kirsten West Chair
Claire Burghoff Member
Jimmy Centers Member
Yunjeong Lee Member
Matt Paul Member Name Role
Advisory Services Business Unit Subcommittee
Madeleine Diakiwski Chair
Jack Belcher Member
Ayana Freeman Member
Alice Gomez Member
Brent Greenfield Member
Camille Young Member
Name Role Name Role
Federal Government Relations (FGR) Business Unit Subcommittee
Public Affairs Business Unit Subcommittee
AsofMarch1,2024
Cornerstone
Strategic Planning Subcommittee Rosters
Diversity, Equity, & Inclusion (DEI) Subcommittee Organizational & Leadership Structure (OLS) Subcommittee
74 | P a g e
State Government Relations (SGR) Business Unit Subcommittee
DIVERSITY, EQUITY,
AND INCLUSION
Cornerstone has steadily improved and focused its internal diversity, equity, and inclusion (DEI) efforts. As mentioned prior, Cornerstone is doing better than many of its counterparts in this area and should be proud of where we are. However, there is strong support to do more in the areas of DEI. The goals below are the focus of the firm’s immediate efforts to continue to improve our DEI efforts.
Goal No. 1 Define DEI for Cornerstone
Cornerstone will create an affirmative statement, for internal use, as to its definition of DEI:
Diversity is having a representation of differences that may include race, ethnicity, nationality, gender, gender identity, sexual orientation, religion, socioeconomic status, geography, language, (dis)ability, age, religious affiliation, or political perspective. Diversity is often meant to refer to groups that have been underrepresented, marginalized, or discriminated against in society.
Equity is ensuring access to opportunities and resources, providing fair practices, and guaranteeing equal treatment for all. A key component of equity is understanding that to obtain it, one must recognize barriers, past discriminations, or a person’s unique needs. A quote by an unknown author illustrates this point in simple terms: “Equality is giving everyone the same pair of shoes. Equity is giving everyone a pair of shoes that fits.”
Inclusion is creating a culture where all are welcomed, respected, and valued for what the person contributes to the workplace and society in general. An inclusive environment is one where everyone feels as if they belong.
Goal No. 2
Continue to Focus Additional Attention on DEI Efforts Across the Firm
We will continue to focus on enhancing our annual DEI training for all professionals across the firm to be more interactive as well as respectful of traditional marginalized communities and various political ideologies. Such training will be in addition to our regular HR training, and we will strive to do this dedicated training on an annual basis.
Goal No. 3
Continue to Expand Recruitment Efforts for Diverse Candidates and D iversify our Work place
The firm has made a concerted effort over the past few years to expand the recruitment of diverse candidates to further diversify our workplace. We will continue to expand these recruiting efforts by attending diverse job fairs, placing advertisements and listings in diverse places, and supporting Cornerstone
84 | Pa g e
professionals in whatever they need to develop a diverse candidate pool. We will dedicate time to continue to develop relationships with HBCUs, MSIs, and the diverse staff organizations on Capitol Hill and in state capitals, when applicable.
Goal No. 4 E nhance and Improve our Internal Intercultural Activities and Awareness Programs
To better educate and raise awareness about the diverse backgrounds of our professionals, we will enhance and improve our internal programs around intercultural activities This will include dedicating financial resources where necessary for quarterly social events and diversity awareness initiatives (4 per year) It is important to note that these efforts are not just for the people of the groups we are mentioning but also for education of our employees to make them more aware of how important diversity is to the effectiveness of the firm, to our clients, and to society
Goal No. 5 Develop and Utilize Best Practices Around DEI for Marketing, Business Development , and Client Service
Working with the marketing team, we will develop a process to implement a series of best practices around DEI that can be utilized in the areas of marketing, business development, and client service.
Additionally, we will continue to conduct more outreach to diverse communities and caucuses at both the federal and state levels with the interest in hosting Cornerstonesponsored events on their behalf. These events not only benefit recruitment and Cornerstone’s brand, but they also serve as opportunities to market the firm and build and maintain relationships with key elected officials and their staffs.
85 | Pa g e
FEDERAL GOVERNMENT RELATIONS
Federal Government Relations (FGR) is a foundational capability and business unit of Cornerstone. Over the past 20 years, the business unit has grown significantly and in 2023, FGR represented 55% of the firm’s total revenue.
Maintaining our bipartisan and team approach has been critical to the business unit’s success and will be critical to its future growth. On the management and structure front, the primary goal is to provide additional leadership and resources to the organization and operations of the business unit without adding unnecessary or burdensome reporting and/or bureaucracy.
The core team structure is critical to our collaborative nature and the overall performance of the business unit, but there is recognition that growth of the business unit can impede the most efficient operation of our client teams. The team approach works best with clear communication and mutual understanding and commitment to the expectations of clients and colleagues. Assisting colleagues’ capacity to balance personal, client service, and business development goals – especially considering the recent and expected future growth – is key to the continued success of FGR.
Cornerstone is active to some degree across virtually the entire breadth of federal legislative and administrative policymaking, at varying levels and frequency of engagement. We are at our strongest in policy spaces where we combine several diverse qualities of client service personnel, including government experience, relationships among policymakers, political activity, relationships within industry, and subject matter expertise.
There is significant opportunity for the FGR offering to grow – in capability, clients, and team members. We have already established ourselves as one of the premier independent lobbying firms in D.C. and believe this reputation and our unique culture, ESOP structure, and team approach will help us achieve continue growth and success over the next several years.
The following goals are designed to assist with the above outlined growth and are based on a commitment of resources to the unit’s leadership. These resources will be dedicated to ensuring we hit our growth targets, leading talent acquisition, establishing and facilitating best practices for client service and business development, optimizing the team approach, and protecting the firm’s culture.
They are based in part on the idea of modest growth in revenue (between 3-5% annually) and additional team members. They include the creation of a Federal Leadership Team that is a combination of operations and client service professionals. They include an expansion of the operations team focused on FGR and the development of a leadership cohort for purposes of both professional development and succession. Finally, they are based on increased transparency, accountability, and communication within the business unit, between all business units, and with all staff.
86 | Pa g e
Culture is universally valued and recognized as a competitive advantage. As such, we will look for ways to encourage the hallmarks of our culture throughout the business unit, including prioritizing diversity as a business imperative and critical to our future growth.
Goal No. 1 Maintain a Top 5 Ranking * (among independent firms)
* Based on publicly available LDA revenue
Goal No. 2 Achieve a Minimum of 5 % Annual Growth in Revenue
Goal No. 3
Maintain Balance Between Revenue and Personnel Growth
It is important that we consistently review the balance between revenue growth and personnel growth. This includes the need to regularly review and analyze the size of our core client service teams, the scope of service associated with each client engagement, and the level of client retainers. We need to maintain a certain level of utilization for all our team members to make sure that we can provide the highest level of service. As we add clients and revenue, we will make sure we have the right number of team members and that the work of those team members is properly balanced. Inherent in this ongoing analysis is the goal of this business unit remaining profitable.
Goal No. 4
Enhance Oversight and Leadership of the FGR Business Unit
FGR is of a size, in terms of personnel, clients, and revenue, that it requires additional coordination and leadership. As such, a Federal Leadership Team, which includes a combination of client service and operations professionals who are focused on FGR and report to the CEO, was created in 2023 This group works together to develop and share best practices, assist with balancing workloads, and ensure that our team model is functioning effectively and efficiently. This group focuses on communication, collaboration, cooperation, and the culture of the business unit, and will be a resource for all members of FGR. In 2024 and beyond, this leadership team will focus on further integrating with our federal practice groups and facilitate additional information sharing with the entire FGR team on topics of importance A more in-depth overview of the Federal Leadership Team’s roles and responsibilities is outlined here within under Appendix B.
Goal No. 5 Add Key Personnel in Priority Areas
We will continue to assess areas of need, gaps in capabilities, and opportunities for growth as it relates to identifying potential additions to the client service team. We will remain focused on building as broad and diverse a team as possible with solid balance between generalists and subject matter experts. Based on our current assessment, these issue areas include:
87 | Pa g e
Goal No. 6
Energy/Environment
Tax Policy
Appropriations
Healthcare (CMS, FDA, etc.)
Financial Services
Agriculture
Tech/Telecom/AI/Cyber
National Security (Defense)
Additionally, we will remain in the market for opportunistic hires that have other important capabilities, relationships, and skillsets. This includes factors like partisan balance, gender balance, diversity, reputation, relationships, geographic focus, business development success, potential for leadership, etc. Inherent in this is succession planning and backfilling existing strengths to prepare for future transitions.
Bolster Political Activity
As an important function of the FGR business, we will work to bolster political activity across the firm through sharing of best practices. We will work to broaden the group of team members involved in these activities. This will include sharing ways we can support colleagues in growing relationships, more closely tracking memberships, identifying relationships gaps, and finding ways to develop those relationships. We also will focus on doing a better job of making our clients aware of our activity in this space and garnering their support.
Goal No. 7
Improve Best Practices Around Client Service Functions
Utilizing a combination of the new FGR Senior Team and the expanded Client Service Operations team, we will work to develop improved best practices around all aspects of our client service. This will include how to be more effective as a team lead and team member; better methods to promote communications and teamwork, intelligence, and information sharing; how to better utilize political activity; and rightsizing of client scopes of work and retainers
Goal No. 8
Better Define Roles, Responsibilities , and Function s of Practice Groups
Our practice groups are a critical tool for us to develop and maintain expertise in several core areas. They are also an important business development and marketing tool. These practice groups work best when they grow organically and without any formalized leadership roles, such as heads of practices groups.
An exchange of information between practice group members (subject matter experts and generalists) is important and generally beneficial to all colleagues and
88 | Pa g e
clients. Practice groups will be encouraged to report out on regular staff calls and over email to regularly share information that may be of interest to colleagues and clients. To supplement the work being done by subject matter experts within practice groups, we will encourage generalists to engage on a regular basis to exchange intel or discuss what intel must be gathered on upcoming legislative or regulatory activity of interest.
Despite no formalized leadership, more structure, communication, and coordination are beneficial and will be encouraged and facilitated by the Federal Leadership Team
89 | Pa g e
STATE GOVERNMENT RELATIONS
Since 2008, the State Government Relations (SGR) business unit has been a highly successful endeavor for Cornerstone. That success is due to the strong talent across our states and the support of the operations team and leadership. The employee-owners are natural entrepreneurs and have successfully grown and developed their offices and client bases with oversight from senior leadership as needed and as requested.
The flat management structure of the SGR business unit is unique compared to other firms and is deeply coveted by our existing team members. This management structure enables us to recruit some of the most talented people in the industry and allows for ongoing, strategic operational decision-making. As Cornerstone grows, the strategic plan will provide a guide for our state offices to maintain this management structure while meeting the needs and expectations of all Cornerstone employees.
Current oversight and management of the existing state offices is solid and highly effective but not sustainable given the aggressive growth strategy. A leading factor in the ability to attract and retain quality candidates to Cornerstone is the hands-off management style. Cornerstone state office professionals have the autonomy to create, adapt, and build a business based on their strategic desires and decisions, with the safety net and support of the overall organization. The desire to stay flat and lean is the overwhelming preference of our existing professionals.
The growth and expansion of the state offices have been driven by the people and the opportunities that presented themselves, as opposed to a more formal or formulaic process. Cornerstone’s SGR revenue has grown at an average rate of 41% annually since the business unit launched in 2008 and has achieved a 22% annual growth rate in the past five years. The average headcount in the state offices is six, and there is strong support across the states for growth but also a recognition of the need to preserve the firm’s culture in the process.
Goal No. 1 Achieve a M inimum of 5 % A verage A nnual R evenue G rowth A cross A ll Existing S tate O ffices Beginning in 2024
Goal No. 2 St rive to E qual C loser to 50% of the F irm’s O verall R evenue by 2033
Goal No. 3 Maintain Balance, Diversity and Flexibility When Growing in New and Existing Markets
As new state offices open, Cornerstone will analyze how each expanded territory can strengthen the firm’s current regions and/or add geographic and political diversity.
90 | Pa g e
Goal No. 4
Continuing to enlist Cornerstone’s existing professionals early in the process when identifying new state opportunities will minimize risk and ensure that our colleagues feel that they have a voice in the future of the firm.
We will work to continually find ways to tether SGR and its personnel to the overall organization without being burdensome. Expanded onboarding activities with existing states and personnel will help ensure new state team members feel like part of the overall organization early on.
Maintain a Flat Management Structure
A flat management structure is an important goal but not sustainable based on macro and micro feedback from colleagues.
The firm established a State Leadership Team to assist the President with all aspects of operations except compensation in 2023. In addition to the Senior Manager of State Government Relations, this team is comprised currently three state client service professionals. This group works together to develop and share best practices, assist with balancing workloads, and ensure that our team model is functioning effectively and efficiently. This group focuses on communication, collaboration, cooperation, and the culture of the business unit, and serves as a resource for all members of SGR This group will continue to focus on increasing the amount of travel to the state offices to interact with state colleagues and develop communication cadence between the SLT and various state offices. A more in-depth overview of the State Leadership Team’s roles and responsibilities is outlined here within under Appendix B.
Goal No. 5
Increase Communication Among Individual State Team Members and Between State Offices as well as the D.C. Office
The State Leadership Team will assist the President to continue building unique opportunities for state team members to interact with one another as well as their D.C. office team members.
Goal No. 6
Develop a Specific Succession Plan for SGR Business Unit
A succession plan for the SGR business unit will be established to streamline the inevitable process of change in management and leadership.
The SGR succession plan involves the recognition of internal employees who merit advancement and training these employees to assume future roles within the company. An effective plan will further equip the identified successor(s) with the skills and competencies needed for their future role. Cornerstone employees possess a significant amount of trust in current leadership to establish a plan.
91 | Pa g e
In the event a vacancy occurs, Cornerstone’s Board of Directors will develop a process to fill the position, and the Board, in coordination with the President and State Leadership Team, will seek advice from their state colleagues to validate recommendations when replacing or adding a management position.
The criteria the Board will use in their selection will include the following but not be limited to:
Internal candidate (possesses institutional knowledge)
Reflects the Cornerstone culture
Possesses leadership traits
Ability to work with colleagues of any political affiliation
Respect of their peers
Trustworthiness
Willingness to forego client service
Attention to detail and organized
Interest and availability to travel to state offices
Strong communication skills
Desire to lead
92 | Pa g e
PUBLIC AFFAIRS
Cornerstone Public Affairs is a bipartisan team dedicated to helping clients effectively tell their stories. As a group of professionals with diverse experience in public relations, business, media, government, and politics, the team helps clients anticipate and navigate the complexities that occur at the intersection of policy, politics, and public perception. The team currently has nearly 20 fulltime client service professionals generating and managing over $5.5 million in revenue through the service of nearly 40 clients with an average monthly retainer of $13,768.
Cornerstone’s Public Affairs (PA) business unit was launched in April 2017 with the goal of providing a complete, complimentary service offering led by senior-level bipartisan professionals to Cornerstone clients, both current and potential, that increases the ability to achieve governmentfacing goals.
Launched out of the Des Moines, Iowa office, the business unit’s goal was to expand Cornerstone’s services, experience, and expertise with the addition of a public affairs offering and to solidify Cornerstone’s position as the market leader and only true bipartisan firm in the state of Iowa.
In its inaugural year, Cornerstone Public Affairs secured work with eight clients, the majority of which were Iowa-based. However, in 2018, the client mix began to shift to include more clients with a national purview, including clients shared with the FGR business unit and standalone Cornerstone PA clients. With a growing mix of clients (both shared with FGR and standalone PA) with national interests, Cornerstone PA added a permanent public affairs and strategic communications presence to Cornerstone’s Washington, D.C. office in January 2019. Since that time, Cornerstone PA has added six additional principals in D.C. in addition to hiring dedicated public affairs professionals in the Atlanta, Georgia office; the Oklahoma City, Oklahoma office; the Houston, Texas office; and the Concord, New Hampshire office. Additionally, Cornerstone PA has added a dedicated public affairs manager to facilitate business development and operational needs and has grown its associate-level ranks to a team of six across offices in Atlanta, D.C., Des Moines, and Houston
Of the current PA clients, 17 are exclusively under contract for PA services and 21 are shared clients among the other three business units
Public Affairs growth is key to the future growth of Cornerstone and requires a different formula for success than the other business units.
Goal No. 1 Achieve a Minimum of 10 - 15% Annual Revenue Growth Beginning in 2024
93 | Pa g e
Goal No. 2
Enhance Connection between PA and both FGR and SGR
We will explore a diversification of Public Affairs capabilities, services and structure (including pricing) designed to be more integrated and supportive of government relations clients.
Goal No. 3
Significantly Increase Understanding and Knowledge of PA Capabilities and Service Among Cornerstone Team Members
We will create a plan to educate Cornerstone staff on public affairs capabilities. Cornerstone has a large client base across a range of industries, organizations, and sizes. Many FGR and SGR clients either have or need a PA capability. With a focused effort to highlight PA client success stories, regular descriptions of PA capabilities shall be announced on regular staff calls
Goal No. 4 Standardization and Formalization of Client Service Operations
The Public Affairs Manager shall work closely with the President and the Managing Principal(s) to standardize and formalize the core team evaluation and implementation process to allow for more balance amongst the PA team as it relates to core team involvement, both in terms of leadership and membership.
Goal No. 5
Develop Strategic Hiring Plan Specific to PA
We will work to enhance our existing strategic hiring efforts specific to PA while mirroring the approach we take on FGR strategic hiring. These efforts will be led by the President in coordination with all members of the PA team.
Goal No. 6
Expand PA Presence and Capabilities in State Offices
In coordination with state office personnel, we will focus on building out the PA presence across our state offices, where and when it makes sense. At this time, we will focus on near-term expansion in Texas, Maryland, and Louisiana. Existing capabilities reside in Georgia and Oklahoma as well as Mississippi and Maine, though the latter two states are typically one-off engagements.
Goal No. 7
Enhance PA’s I n - H ouse Capabilities
Current in-house capabilities and service offerings include:
Strategic communications counsel
Public relations campaign development
Message crafting
Media training
Press engagement
Brand and initiative launches
94 | Pa g e
Crisis communications and rapid response
Event planning and execution
Issue advocacy support
Brand management
Collateral design
Social media engagement
Focus group engagement and management
To enhance the existing capabilities of the PA service offerings, we will work to build out and define a digital communications capability in the near-term. As the PA team continues to grow, we will evaluate if other capabilities, such as research (polling and aggregated data), trend analysis, online surveys, and interviews, make sense to build out
95 | Pa g e
ADVISORY SERVICES
As Cornerstone’s newest business unit, Advisory Services has already begun to show how it can diversify the firm’s client work and revenue. To date, this business unit has operated differently from others by pulling in existing firm personnel and resources to provide additional services in the areas of Diversity, Equity, and Inclusion (DEI); Environmental, Social, and Governance (ESG); and Political Action Committees (PAC)
Advisory Services has sufficient resources for current needs and modest growth, but significant growth for this business unit will require a thoughtful approach, strategy, and resources. The most significant resources would be around personnel and staff education and training for marketing purposes.
Despite its relative size, the Advisory Services business unit has provided a positive impact to Cornerstone. It has served as both a revenue and capabilities diversification tool. It has created service offerings with limited conflicts within the business unit and between business units, and it has created the opportunity to broaden and strengthen our relationship with clients.
The aim for Advisory Services is to remain profitable and contribute more to the firm’s overall revenue by improving and expanding existing offerings. We will also undertake an initiative to review, evaluate, and potentially launch other/new potential offerings.
The priority is education on the service offerings within the business unit to our other business units. We also need a more robust external marketing and branding effort to increase awareness and educate key constituencies of our clients, capabilities, and team members in this area of the business.
While we are projecting modest growth in all three service offerings, the following goals assume no major changes to our existing client service teams. They do include additional resources in operations in areas such as human resources, finance, marketing, and intern support. Potential changes and/or additional management in each of the Advisory Services offerings as well as the business unit overall are under consideration. As we have in the past, we are open to potential client service professional additions, should such a candidate be identified and/or an increase in business generation is realized in the short-term.
96 | Pa g e
Goal No. 1 Achieve a 10% Annual Revenue Growth in PAC Services and Maintain Same Annual Revenue in DEI Services and ESG Services – Goal Amended in 2024
Goal No. 2
Increase Awareness of Advisory Services Capabilities Across Cornerstone
It has become apparent that Cornerstone professionals need to develop a deeper understanding of the Advisory Services capabilities. Increasing this awareness and further educating our professionals will allow for natural growth as professionals are able to confidently market our Advisory Services offerings. To better educate the firm on these capabilities, we will work to provide biannual Advisory Services Lunch & Learns to provide an opportunity for hands-on training. Additionally, we will work to share case studies and other Advisory Services marketing materials to increase their ability to market these services to existing and potential clients.
Goal No. 3
Enhance Marketing Efforts Surrounding our Advisory Services Capabilities
To grow the Advisory Services client base, there needs to be a more concerted effort to better market these capabilities. While the marketing techniques associated with service offerings differ, we will focus on investing more time and effort into digital marketing, participation in conferences and speaking engagements, and the coordination of Cornerstone branded events to promote these service offerings.
Additionally, to ensure our Advisory Services professionals feel confident in their ability to service clients in these areas, we will continue to promote the pursuit of continued education, professional development trainings and certifications amongst our DEI, ESG, and PAC team members, with approval by the Senior Leadership Team of the financial obligations associated with this initiative.
Goal No. 4
Evaluate Additional Dedicated Senior Client Service Professional s
Over the next 12-18 months, we will evaluate the potential to add dedicated senior client service professionals to both the DEI and ESG teams. Such professionals will likely have direct experience in client service in these areas and have recognized expertise in each area. Several metrics will be utilized in the evaluation, including potential future growth, potential client base, profitability, etc.
Goal No. 5
Evaluate Specific Branding and Marketing Strategies for Each of the Advisory Services Offerings – New Goal Established in 2024
In an effort to evaluate specific branding and marketing strategies for each of the Advisory Services offerings, we will focus on creating working groups to review current strategies and make recommendations on any adjustments.
97 | Pa g e
APPENDIX A
202
December 31, 2024 – 1 New Board Member
1) Camp Kaufman – Move to Ex-Officio non-voting Board member – seat will be removed from the Board
2) Jim Richards – New member with term expiring December 31, 2028
December 31, 2025 – 3 New Board Members
1) Suzanne Battista – Move to Ex-Officio non-voting Board member – seat will be removed from the Board
2) Hunt Shipman – New member with term expiring December 31, 2029
3) Mike Smith – New member with term expiring December 31, 2029
4) Eric Tober – New member with term expiring December 31, 2029
December 31, 2026 – 3 New Board Members
1) Louie Perry – New member with term expiring December 31, 2030
2) Amy Souders – New member with term expiring December 31, 2030
3) Susan Sweat – New member with term expiring December 31, 2030
December 31, 2027 – 4 New Board Members
1) Matt Hinch – New Member with term expiring December 31, 2031
2) Delora Ifekauche – New Member with term expiring December 31, 2031
3) Matt Paul – New Member with term expiring December 31, 2031
4) Stacy Rich – New Member with term expiring December 31, 2031
December 31, 2028 – 3 New Board Members
1) Chris Hodgson – Term expiring December 31, 2032
2) Nial Patel – Term expiring December 31, 2032
3) New Member – Term expiring December 31, 2032
December 31, 2029 – 3 New Board Members
1) New Member – Term expiring December 31, 2033
2) New Member – Term expiring December 31, 2033
3) New Member – Term expiring December 31, 2033
98 | Pa g e
4 - 20 30 Board Rotation Schedule
December 31, 2030 – 3 New Board Members
1) New Member – Term expiring December 31, 2034
2) New Member – Term expiring December 31, 2034
3) New Member – Term expiring December 31, 2034
99 | Pa g e
APPENDIX B
Federal Leadership Team Roles and Responsibilities
The Federal Leadership Team will be a standing resource of 4-5 professionals from our client service and operations teams to assist and support the CEO with all operative aspects of the FGR business unit, including, but not limited to general operational support, client service coordination, business development and marketing, human resources, and financial planning. FGR team members will not report to the Federal Leadership Team and the Leadership Team will not be involved in individual compensation matters. The Federal Leadership Team will be proactive in their implementation on several fronts and a primary interface on several others.
General Support
Proactively communicate with FGR colleagues and serve as a resource and mentor for FGR professionals to ensure our team model is functioning effectively and efficiently
Promote and increase communication, cooperation, and collaboration within the FGR team and with other business units in an effort to maintain the culture of the firm.
Work to identify needs, gaps, and opportunities within the FGR team to help assess future hires and the overall growth of the business unit.
Collaborate with FGR colleagues on conflict of interest and business risk management.
Provide general support to the Operations team (Client Service Operations, Compliance, Finance, Human Resources, Information Technology, Marketing) in its work with the FGR team, as needed.
Provide regular reports to the CEO on the overall operations of the FGR team.
Assist with monitoring the implementation of the strategic plan
Client Service Coordination
Assist with balancing client service core teams and workloads:
o Collaborate with FGR team members to help assess bandwidth and balance of client service teams; and
o Review and provide feedback on client core team documents and client lists.
Support the ongoing evaluation of client scopes of services, retainers, and contract renewals.
Business Development and Marketing
Collaborate with the FGR marketing team and individual FGR client service professionals on business development opportunities, as needed.
Assist with the effective transition of potential clients to existing clients.
100 | Pa g e
NOTE: The Federal Leadership Team will meet weekly and assist with each of these activities at the direction of and in consultation with the CEO and the Chief of Staff.
State Leadership Team Roles and Responsibilities
The State Leadership Team will be a standing resource to assist and support the President with all operative aspects of the SGR business unit, including, but not limited to, general operational support, client service coordination, business development and marketing, human resources, and financial planning. SGR team members will not report to the State Leadership Team and the Leadership Team will not be involved in individual compensation matters. The State Leadership Team will be proactive in their implementation on several fronts and a primary interface on several others. Among other benefits, the Leadership Team will provide the President with additional time to focus on management of the Public Affairs business unit as well as SGR expansion.
General Support
Serve as a daily resource to SGR professionals on all operations of the firm and work to ensure that our team model is functioning effectively and efficiently.
Increase communication and collaboration in an effort to maintain the culture of the firm:
o Participate on state biweekly calls;
o Travel to state offices (3-4 states per member);
o Proactively communicate with SGR colleagues and serve as a general resource for SGR colleagues;
o Work to improve existing activities and identify new initiatives to protect and enhance the culture of the firm, maintain our team approach, and promote communication, cooperation, and collaboration among colleagues;
o Coordinate and attend state office team-building activities; and,
o Develop and share best practices across the state offices.
Provide general support to the Operations team (Client Service Operations, Compliance, Finance, Human Resources, Information Technology, Marketing) in its work with the SGR team, as needed.
Assist with monitoring the implementation of the strategic plan.
Client Service Coordination
Assist with balancing client service core teams and workloads:
o Collaborate with SGR team members to help assess bandwidth and balance of client service teams Work with the state offices to identify needs and gaps in current markets and personnel; and,
101 | Pa g e
o Maintain client core team documents and client lists (specific to Senior Manager of SGR).
Support the ongoing evaluation of client scopes of services, retainers, and contract renewals.
Business Development and Marketing
Help with business development opportunities as needed;
Coordinate with the marketing team to enhance oversight and ensure the effective transition of potential clients to existing clients; and,
Coordinate and attend state-related events.
Additional Items
Coordinate relationships with external state consulting firms across the country;
Provide regular reports to the President on the overall operations of the SGR team; and,
Facilitate and help manage the firm’s involvement in and efforts around national memberships.
NOTE: The State Leadership Team will meet weekly and assist with each of these activities at the direction of and in consultation with the President and the Senior Manager, SGR.
102 | Pa g e
Management and Structure Goals 2023 Dashboard
1)Establish an Initial Board of Directors with 15 Voting Members
2)Increase Rotation of Board Members and Reduce Board Size to 13 Voting Members
3)Create an Executive Committee
4)Reorganize the Firmwide Senior Leadership Team
5)Create an Audit Committee of the Board
6)Streamline, Reorganize, and Restructure Standing Committees
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Board approval of the Strategic Plan Completed Completed 3/1/2023 Board approved strategic plan filled the open Board seat Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Eliminate permanent board seats Completed Completed 3/1/2023 New Board rotation schedule eliminates permanent Board seats Change terms from two-3 year terms to a single 4 year term with one year layoff Completed Completed 3/1/2023 New Board rotation schedule established updated terms and Bylaws amended CEO, President and COO to move to Ex-Officio status starting January 1, 2024 - January 1, 2026 In Progress In Progress 12/31/2025 Geoff Gonella (12/31/2023); Camp Kaufman (12/31/2024); Suzanne Battista (12/31/2025) Board to create timeline for non-rotating seats to rotating seats Completed Completed 3/1/2023 New Board rotation schedule established and approved Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Establish a new 5 member Executive Committee with CEO, President, COO and 2 at large members Completed Completed 3/1/2023 Executive Committee in place and meeting every two weeks Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Previous role of President vested in CEO Completed Completed 3/1/2023 CEO has assumed new role Previous role of Managing Director of State Government Relations vested in President Completed Completed 3/1/2023 President has assumed new role Create new position of Chief Operating Officer In Progress Completed 7/1/2023 COO has assumed new role and Financial Controller assisting with CFO responsibilities Eliminate Chief Financial Officer positon and create a new Controller positon In Progress Completed 7/1/2023 Financial Controller engagement began in July 2023 Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Senior Leadership Team to recommend 3 people to the Board for membership In Progress In Progress 5/1/2024 Senior Leadership Team determining recommendations to board - ongoing Board agenda item Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
President's, State Government Relations and Public Affairs Advisory Councils will be disbanded Completed Completed 3/1/2023 Disbanded in early 2023 The Conflict Resolution Committee will be disbanded Completed Completed 3/1/2023 Disbanded in early 2023 Culture, ESOP, Intern, Onboarding and Mentorship, and Strategic Hiring (FGR) will remain Completed Completed 6/1/2023 New committee rosters circulated to all staff & evaluated annually
The
103 | P a g e
The
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Create Federal and State Leadership Teams Completed Completed 3/1/2023 Teams are actively operating
Senior Leadership Team to offer leadership development programs to team members Not Started In Progress Ongoing Assessing program structure with current executive coaches and working to build out suite of programs
The
Senior Leadership Team to offer coaching services to select team members In Progress Completed but Always in Progress Ongoing Engagements began in May 2023; as of 2/2024, 6 colleagues receiving coaching
of a Public Affairs Managing Principal position Not Started Completed 1/1/2024 Kirsten West & Jimmy Centers assumed roles of Managing Principals
Opportunities for Leadership Development 104 | P a g e
Creation
7)Provide
Management and Structure Goals 2024 Dashboard
1)Increase Rotation of Board Members and Reduce Board Size to 13 Voting Members
CEO, President and COO to move to Ex-Officio
2)Create an Audit Committee of the Board
3)Provide Opportunities for Leadership Development
Gonella (12/31/2023); Camp Kaufman (12/31/2024); Suzanne Battista (12/31/2025)
Leadership Team determining recommendations to board - ongoing Board agenda item
Assessing program structure with current executive coaches and working to build out suite of program offerings The
began in May
as of 2/2024, 6 colleagues receiving coaching and 4-5 more slated for 2024
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
starting January 1, 2024 - January 1, 2026 In Progress 12/31/2025
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes Senior Leadership Team to recommend 3 people to the Board for membership In Progress 5/1/2024 Senior
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
status
Geoff
Team
members Not Started Mid-2024
Leadership Team
offer
services to select team members In Progress Ongoing
The Senior Leadership
to offer leadership development programs to team
Senior
to
coaching
Engagements
2023;
105 | P a g e
1)Define
Add definition of DEI and what it means to the firm to Cornerstone employee handbook
Enhance new employee onboarding process with increased focus on DEI initiatives and activities
2)Continue
Hire additional Human Resources (HR) team member and shift roles of existing HR department to allow for greater focus on DEI efforts
Finalize launch of DEI annual trainings for all employees
3)Continue
Continue efforts around identifying diverse candidates to expand our growing team
Continue to support and participate in diverse caucus events
Work to identify job fairs and strategic partnerships that target diversity candidates for Cornerstone to attend
Conduct more outreach to HBCUS, MSIs, and our clients to get diverse applicants and interns
4)Enhance
Establish annual budget for intercultural activities and
Culture Committee to work with Operations team to plan and execute at least 4 intercultural activities and awareness programs
5)Develop
for
commemorative months in 2024
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
In Progress Completed 9/15/2023 Included
September 2023
in updated handbook released in
Not Started Not Started Ongoing DEI Subcommittee
place Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
needs to meet with HR team to discuss what we need to do to move forward with putting this in
In Progress Completed 12/31/2023 A HR Coordinator
HR.
was hired in 2023 and in process of shifting more DEI responsibilities to Senior Manager,
In Progress Completed but Always in Progress 10/31/2023 The Almond Group hired & conducted trainings (virtual & in-person) in late 2023 Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
In Progress In Progress Ongoing Ongoing
efforts by the human resources and leadership teams
In Progress Completed but Always in Progress Ongoing 2023 events completed
In Progress In Progress Ongoing HR team
engaged with HBCUs to attend career fairs starting in late 2023; nothing in the strategic partnership space yet determined
In Progress In Progress Ongoing Ongoing in
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
regards to the internship program, but more resources are now being put into doing the same for full-time hires, including participating in HBCUs
Culture Committee Not Started Not Started Q1 2024 This was a strong recommendation from the DEI sucommittee
should
in 2024 to develop
budget
Not Started Completed but Always in Progress Ongoing Annually One activity occurred for new hires
activity occurred
December
plan in place for celebrating
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Coordinate with Marketing team and Culture Committee on best practices document for BD and marketing efforts Not Started Not Started Ongoing Annually DEI Subcommittee to conduct outreach to marketing team to schedule a meeting in early 2024 surrounding creation of best practices document. Coordinate with Client Service Operations team and Culture Committee on best practices documents for client service activities Not Started Not Started Ongoing Annually DEI Subcommittee to conduct outreach to client services team to schedule a meeting in early 2024 surrounding creation of best practices document. Diversify pitch teams to be reflective of Cornerstone's diverse team In Progress In Progress Ongoing Ongoing efforts of the marketing team to diversify pitch teams and marketing team tracking data on who participates in pitches. Diversify client service teams to be reflective of Cornerstone's diverse team In Progress In Progress Ongoing Ongoing efforts of the client service operations team to diversify client teams
awareness programs in conjunction with
and efforts
be made
a
and planning process
these activities
and one
for
holidays;
and Utilize
Around
for Marketing, Business Development, and Client Service Diversity, Equity, and Inclusion Goals 2023 Dashboard
Best Practices
DEI
Cornerstone
DEI for
Expand
Human Resources Team and Focus Additional Attention on DEI Efforts Across the Firm
to
the
to Expand Recruitment Efforts for Diverse Candidates and Diversify our Workplace
and Improve our Internal Intercultural Activities and Awareness Programs 106 | P a g e
1)Define DEI for Cornerstone
Diversity, Equity, and Inclusion Goals 2024 Dashboard
Enhance new employee onboarding process with increased focus on DEI initiatives and activities
2)Continue to Focus Additional Attention on DEI Efforts Across the Firm
Finalize launch of DEI annual trainings for
3)Continue to Expand Recruitment Efforts for Diverse Candidates and Diversify our Workplace
Continue efforts around identifying diverse candidates to expand our growing
Continue to support and participate in diverse caucus events
Work to identify job fairs and strategic partnerships that target diversity candidates for Cornerstone to attend
Conduct more outreach to HBCUS, MSIs, and our clients to get diverse applicants and interns
4)Enhance and Improve our Internal Intercultural Activities and Awareness Programs
Subcommittee to conduct outreach to human resources team to schedule a meeting in early 2024
5)Develop and Utilize Best Practices Around DEI for Marketing, Business Development, and Client
Service
fair attendance shall continue in 2024 and will work to identify potential strategic partnership
in regards to the internship program, but more resources are now being put into doing the same for full-time hires, including participating in HBCUs
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Not Started
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
DEI
all employees Completed but Always in Progress Ongoing Assessing vendor and schedule for 2024 Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
In Progress Ongoing Ongoing
team
efforts by the human resources and leadership teams
Completed
Always in Progress Ongoing
but
2024 planning meeting scheduled
In Progress Ongoing Career
In Progress Ongoing Ongoing
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Culture Committee Not Started Q1 2024 COO to work with
Committee and DEI Subcommittee
these activities
Establish annual budget for intercultural activities and awareness programs in conjunction with
Culture
to develop a budget and planning process for
activities and awareness programs Completed but Always in Progress Ongoing Annually Plan in place
2024 Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes Coordinate with Marketing team and Culture Committee on best practices document for BD and marketing efforts Not Started Ongoing Annually DEI Subcommittee to conduct outreach to marketing team to schedule a meeting in early 2024 surrounding creation of best practices document Coordinate with Client Service Operations team and Culture Committee on best practices documents for client service activities Not Started Not Started Ongoing Annually DEI Subcommittee to conduct outreach to client services team to schedule a meeting in early 2024 surrounding creation of best practices document
pitch teams to be reflective of Cornerstone's diverse team In Progress In Progress Ongoing Ongoing efforts of the marketing team to diversify pitch teams and marketing team tracking data on who participates in pitches
client service teams to be reflective of Cornerstone's diverse team In Progress In Progress Ongoing Ongoing efforts of the client service operations team to diversify client teams
Culture Committee to work with Operations team to plan and execute at least 4 intercultural
for celebrating commemorative months and working on calendar for additional events in
Diversify
Diversify
107 | P a g e
1)Maintain a Top 5 Ranking (among independent firms)
2)Achieve a Minimum of 5% Annual Growth in Revenue
Facilitate internal discussions on client contract renewal best practices
Share
Evaluate current client retainers, scopes of work and resource allocation to identify where we should pursue increases
Further develop best practices on identifying and facilitating multi/cross business unit opportunities
3)Maintain Balance Between Revenue and Personnel Growth
Attract a minimum of
Maintain a well-sized associate team to help balance overall team workloads with client
Develop additional management tools to measure
Communicate team membership and leadership averages and areas
4)Enhance Oversight and Leadership of the FGR Business Unit
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Realize a minimum client retention rate of 95% In Progress Not Achieved in 2023 - Ended 2023 with retention rate of 88%
a minimum of $3.3 million in new client revenue Completed Completed 6/27/2023 Surpassed new business revenue goal and ended the year at $4,538,875 million in new business Generate a minimum of $1.944 million in net client adjustments In Progress Not Achieved in 2023 - Net client adjustments totaled $605,283.81 Generate 2 LDA clients with a minimum annualized revenue of $300,000 In Progress Not Achieved in 2023Generated 1 LDA client, the University of Texas System at $30,000/month ($360,000 annually) Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Realize a minimum client retention rate of 95% In Progress Not Achieved in 2023 - Retention rate is 88% Generate a minimum of $3.3 million in new client revenue Completed Completed 6/27/2023 Surpassed new business revenue goal and ended the year at $4,538,875 million in new business Generate a minimum of $1.944 million in net client adjustments In Progress Not Achieved in 2023 - Net client adjustments totaled $605,283.81
Generate
Not Started Completed but Always in Progress Ongoing Conducted FGR Offsite panel on this topic
scopes
work
organizational types Not Started In Progress Ongoing Ongoing work of Chief of Staff and Senior Manager, FGR in coordination with FLT
information on average client retainer levels based on
of
and
In Progress In Progress Ongoing Ongoing work of Chief of Staff and Senior Manager, FGR in coordination with FLT
In Progress In Progress Ongoing Ongoing work of Chief of Staff and Senior Manager, FGR in coordination with FLT Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
5
professional hires In Progress In Progress Ongoing Total of 4 new senior full-time hires (Sarah Venuto, Shuwanza Goff, Robin Juliano & Rick Zampelli) and 3 part-time consultants (Keith Jones, Fred Clark
Michael Linden)
new senior
&
revenue In Progress Completed but Always in Progress Ongoing Senior Manager, FGR and Chief of Staff conducting regular check-ins to assess associate bandwidth and needs for associate team growth
leadership and membership Not Started In Progress Ongoing Ongoing work of Chief of Staff and Senior Manager, FGR in coordination with FLT; Salesforce implementation
team
imbalance to the FGR client service team In Progress Completed but Always in Progress Ongoing Ongoing work of Chief of Staff and Senior Manager, FGR in coordination with FLT Develop and facilitate team management best practices Not Started In Progress Ongoing Ongoing work of FLT; conducted FGR Offsite panel on this topic and have shared email examples of running client calls and team participation Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
a new position – Senior Manager, Federal Government Relations Completed Completed 2/13/2023 Senior Manager, FGR has assumed new role
and launch Federal Leadership Team (FLT) Completed Completed 3/3/2023 FLT established and actively operating
FLT
our federal practice groups In Progress Completed but Always in Progress Ongoing Conversations underway with practice groups, including Agriculture, Energy, National Security and Tribal Affairs
additional information sharing between the FLT and the entire FGR team on topics of importance Not Started Completed but Always in Progress Ongoing Conducted FLT staff presentation in July 2023; Planned sessions for FGR Offsite on topics of importance
of
Add
Create
Integrate the
with
Facilitate
Government Relations Goals 2023 Dashboard
Federal
108 | P a g e
Establish an FGR Strategic Hiring Committee to support the recruiting and hiring process
Create a working list of target hires with details on their capabilities and potential timing
Conduct a continual assessment and prioritization of target hires and growth areas
Provide regular information sharing with the FGR business unit on prioritization of target hires
6)Bolster
Strengthen coordination between our D and R groups
Create a working group of professionals who are focused on strengthening coordination between our D and R groups and the sharing of best practices
Increase best practices conversations on specific fundraising tactics (e.g. building networks, how to host an event and what's required, etc.)
Create a list of clients with PACs to be utilized by both our D and R team members as a resource for fundraising efforts
Conduct a more regular review of our fundraising efforts
7)Expand
Add a new position – Senior Manager, Federal
Create and launch Federal Leadership Team
8)Improve
Encourage
Provide more regular information sharing and readouts from federal
Increase continuing education and training
9)Better
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
Completed Completed 6/1/2023 FGR Strategic Hiring Committee members announced
In Progress Completed but Always in Progress Ongoing FGR Strategic Hiring
Committee compiled a working list of target hires to be updated on an ongoing basis
In Progress Completed but Always in Progress Ongoing FGR Strategic Hiring
and growth areas
Committee continues to meet and assess prioritization of target hires
areas In Progress In Progress Ongoing CEO working with FGR Strategic
Committee to
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
and growth
Hiring
communicate efforts
communication and organization among D team members In Progress Completed but Always in Progress Ongoing More regular meetings occuring for D team members
Increase internal
team members In Progress Completed but Always in Progress Ongoing Regular (monthly) meetings occurring for R team members
Increase internal communication and organization among R
In Progress In Progress Ongoing FLT coordination
D
being led by Chris Hodgson and Dao Nguyen to share best practices, questions and topics between
and R groups
Not Started In Progress Q1 2024 FLT discussions to form working group by January 2024
Not Started Completed but Always in Progress Q3 2023 Conducted FGR Offsite panel on this topic
In Progress Completed Ongoing List created by our
Services
and has been shared with the D and R groups
PAC
team
Not Started In Progress Ongoing Asking D and R groups to conduct
review in January to capture
2023 activity; Republicans have begun doing this Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
a
all
Completed Completed 2/13/2023 Senior Manager, FGR has assumed new role
Government Relations
(FLT) Completed Completed 3/3/2023 FLT established and actively operating Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
on specific client service topics Not Started In Progress Ongoing Started conversations to organize list of topics and sessions for 2024
and facilitate small group forums
groups In Progress In Progress Ongoing FLT working actively on this effort; share practice group agendas w/ FGR team (what's on their radar - hearings, issues, etc.)
practice
In Progress In Progress Ongoing Continued participation from colleagues in continuing education and training opportunities; FLT members have encouraged colleagues to find these opportunities Tailor
FGR
hire onboarding process
additional discussions
specific
(e.g. client service tactics, business
pitching, fundraising, etc.) Not Started In Progress Ongoing FLT worked with the HR team in 2023 to tailor onboarding schedules for new FGR hires Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
opportunities
our
new
with
on
topics
development and
In Progress Completed but Always in Progress Ongoing FLT working actively on this effort Enhance communication among Agriculture practice group In Progress In Progress Ongoing FLT working actively on this effort - Madeleine Diakiwski working with members of the Ag team to reinstate a regular practice group meeting Enhance communication among Energy practice group In Progress Completed but Always in Progress Ongoing FLT working actively on this effort - Chris Hodgson integrated into monthly Energy meetings; ongoing efforts related to information sharing Enhance communication among Health practice group In Progress Completed but Always in Progress Ongoing FLT working actively on this effort - Madeleine Diakiwski worked with team on an analysis of health clients in early 2023; ongoing efforts to further integrate into monthly meetings Enhance communication among National Security practice group In Progress Completed but Always in Progress Ongoing FLT working actively on this effort - Dao Nguyen and Max de Vreeze integrated into monthly NST meetings 5)Add Key Personnel in Priority Areas
Integrate the FLT with our federal practice groups
Political Activity
Client Service Operations Team
Best Practices Around Client Service Functions
Define Roles, Responsibilities, and Functions of Practice Groups 109 | P a g e
1)Maintain
Generate
2)Achieve
Facilitate internal discussions on client contract renewal best practices
Share information on average client retainer levels based on scopes of work and organizational types
Evaluate current client retainers, scopes of work and resource allocation to identify where we should pursue increases
Further develop best practices on identifying and facilitating multi/cross business unit opportunities
3)Maintain
Attract a minimum of
Maintain a well-sized associate team to help balance overall team workloads with client revenue
Develop additional management tools to measure team leadership and membership
Communicate team membership and leadership
Develop and facilitate team management
4)Enhance
and needs for associate team growth
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
client retention rate of 95% In Progress Q4 2024 Ended 2023 with 88% retention rate; working to achieve 95% retention in 2024
Realize a minimum
$3 million in new client revenue In Progress TBD As of 3/1/2024, $962,750 in new revenue
Generate a minimum of
a minimum of $297,373 million in net client adjustments In Progress TBD As of 3/1/2024, ($232,500) in net client adjustments Generate 2 LDA clients with a minimum annualized revenue of $300,000 In Progress TBD Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes Realize a minimum client retention rate of 95% In Progress Q4 2024 Ended 2023 with 88% retention rate; working to achieve 95% retention in 2024
a minimum of $3 million in new client revenue In Progress TBD As of 3/1/2024, $962,750 in new revenue Generate a minimum of $297,373 million in net client adjustments In Progress TBD As of 3/1/2024, ($232,500) in net client adjustments
Generate
Completed but Always in Progress Ongoing Scheduling regular presentations
on client best practices focused around contract renewals and fees
In Progress Ongoing Ongoing work of Chief of
FLT
Staff and Senior Manager, FGR in coordination with
In Progress Ongoing Ongoing work
Chief
of
of Staff and Senior Manager, FGR in coordination with FLT
In Progress Ongoing Ongoing work
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
of Chief of Staff and Senior Manager, FGR in coordination with FLT
5 new senior professional hires In Progress Ongoing Michael Falencki and Dr. Wendy Sammons-Jackson
pipeline
additional potential hires
joined the team in February 2024;
of
Completed but Always in Progress Ongoing Senior Manager,
FGR and Chief of Staff conducting regular check-ins to assess associate bandwidth
In Progress Ongoing Ongoing work
of Staff and Senior Manager, FGR in coordination with FLT; Salesforce implementation
of Chief
imbalance to the FGR client service team Completed but Always in Progress Ongoing Ongoing work of Chief of Staff and Senior Manager, FGR in coordination with FLT
averages and areas of
practices In Progress Ongoing Ongoing work of FLT Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
best
FLT
practice groups Completed but Always in Progress Ongoing Continuing conversations with practice groups, including Agriculture, Energy, National Security and Tribal Affairs Facilitate additional information sharing between the FLT and the entire FGR team on topics of importance Completed but Always in Progress Ongoing Ongoing work of FLT Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes Create a working list of target hires with details on their capabilities and potential timing Completed but Always in Progress Ongoing FGR Strategic Hiring Committee upkeeping a working list of target hires to be circulated on an regular basis 5)Add Key Personnel in Priority Areas
Integrate the
with our federal
Oversight and Leadership of the FGR Business Unit
Government Relations Goals 2024 Dashboard
Federal
a Top 5 Ranking (among independent firms)
a Minimum of 5% Annual Growth in Revenue
Balance Between Revenue and Personnel Growth 110 | P a g e
Conduct a continual assessment and prioritization of target hires and growth areas
Provide regular information sharing with the FGR business unit on prioritization of target hires and growth areas
6)Bolster Political Activity
Increase internal communication and organization among D team members
Increase internal communication and organization among R team members Completed but Always in Progress
Strengthen coordination between our D and R groups
Create a working group of professionals who are focused on strengthening coordination between our D and R groups and the sharing of best practices
Increase best practices conversations on specific fundraising tactics (e.g. building networks, how to host an event and what's required, etc.)
Conduct a more regular review of our fundraising efforts
8)Improve Best Practices Around Client Service Functions
Encourage and facilitate small group forums on specific client service topics
Provide more regular information sharing and readouts from federal practice groups
Increase continuing education and training opportunities
Tailor our FGR new hire onboarding process with additional discussions on specific topics (e.g. client service tactics, business development and pitching, fundraising, etc.)
9)Better Define Roles, Responsibilities, and Functions of Practice Groups
Enhance communication among Energy practice group
Enhance communication among Health practice group Completed
FGR Strategic Hiring Committee continues to meet and assess prioritization of target hires and growth areas
CEO working with FGR Strategic Hiring Committee to communicate efforts
Regular (monthly) meetings occurring for R team members
FLT coordination being led by Chris Hodgson and Dao Nguyen to share best practices, questions and topics between D and R groups
Asking D and R groups to conduct a review in Q1 2024 to capture all 2023 activity; Event
highlighting Cornerstone event hosting to be circulated in Q1 2024
conversations to organize list of topics and sessions for 2024
working actively on this effort; share practice group agendas w/ FGR team (what's on their radar - hearings, issues, etc.)
Continued participation from colleagues in continuing education and training opportunities; FLT members have encouraged colleagues to find these opportunities; Professional Development Committee to assist here
worked with the HR team in 2024 to tailor onboarding schedules for new FGR hires
actively on this effort - Chris Hodgson joining monthly Energy meetings; ongoing efforts related to information sharing
working actively on this effort - 2023 analysis completed but will re-engage for 2024; ongoing efforts to further integrate into monthly meetings
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Ongoing
Completed but Always in Progress
In Progress Ongoing
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Ongoing Conducting
Completed but Always in Progress
more regular meetings occuring for D team members
Ongoing
In
Ongoing
Progress
In Progress Q1 2024 FLT discussions to form working group in Q1 2024
Q3 2023 FLT working
Completed but Always in Progress
to identify other opportunities to discuss these topics
In Progress Ongoing
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Snapshot
In Progress Ongoing Started
In Progress Ongoing FLT
In Progress Ongoing
In Progress Ongoing FLT
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
practice groups Completed but Always in Progress Ongoing FLT working actively on this effort
communication among Agriculture practice group In Progress Ongoing FLT working actively on this effort
Integrate the FLT with our federal
Enhance
- Madeleine Diakiwski working with members of the Ag team to reinstate a regular practice group meeting
but Always in Progress Ongoing FLT
Completed
working
but Always in Progress Ongoing FLT
Completed but Always in Progress Ongoing FLT
Enhance communication among National Security practice group
working actively on this effort - Dao Nguyen and Max de Vreeze joining monthly NST meetings
111 | P a g e
Reach each state office top line revenue goals
Add personnel to existing offices who have a book of business and/or who we believe can help us attract new clients/revenue
Each state office analyze current contract retainers and scopes of work at least twice a year (mid-year and year-end) and identify and pursue potential increases
Each state office review projections quarterly or as needed
Retain as many existing clients as possible and pursue long-term clients vs. short-term/session-only clients
Add new market(s)/new state office(s)
While 3 states didn’t hit their revenue goal, SGR collectively surpassed its goal and saw a 22% growth rate in this year
Hired roughly 20 new state colleagues across 11 offices based on state's needs
Each state office thoroughly reviewed their projections more so than in years past and had mid-year check-in
Quarterly Finance Manager circulates projections quarterly for review and upon request
Ongoing efforts of state teams; 92% client retention rate from 2023 baseline
New Hampshire office launched 9/1/2023 and short list of additional potential new state office locations established
Set
Add personnel to existing offices who have a book of business and/or who we believe can help us attract new clients/revenue
Each state office analyze current contract retainers and scopes of work at least twice a year (mid-year and year-end) and identify and pursue potential increases
Each state office review projections quarterly or as needed
Retain as many existing clients as possible and pursue long-term clients vs. short-term/session-only
Add new market(s)/new state office(s) based on opportunity and financial stability of the company
Set and reach state office top line revenue goals
Add personnel to existing offices who have a book of business and/or who we believe can help us attract new clients/revenue
Each state office analyze current contract retainers and scopes of work at least twice a year
and identify and pursue potential increases
Each state office review projections quarterly or as needed
Retain as many existing clients as possible and pursue long-term
Finance Manager will continue to circulate projections quarterly for review and upon request
Continuing discussions surrounding potential new states
3 states didn’t hit their revenue goal, SGR collectively surpassed its goal and saw a 22% growth rate in this year; 2024 planning meetings set to determine goals
Each state office thoroughly reviewed their projections more so than in years past and had
check-in; While this was improvement, we can still be more intentional about assessing scopes and retainers
circulates projections quarterly for review and upon request
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
In Progress Completed Q4 2023
In Progress Completed
Q4 2023
Not Started Completed
Q2 & Q4 2023
In Progress Completed
In Progress Completed
Always in Progress 12/31/2023
but
In Progress Completed
9/1/2023
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
top line revenue goals In Progress In Progress Q4 2023 2024 planning meetings set to determine goals
and reach state office
In Progress In Progress Ongoing To begin in early 2024
Not Started In Progress Ongoing To
begin in early 2024; Mid-year financial check-ins will continue
In Progress In Progress Ongoing To begin
in early 2024;
In Progress In Progress Ongoing To begin
clients
in early 2024; Ongoing efforts of state teams
In Progress In Progress Ongoing To begin in
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
early 2024;
In Progress In Progress Ongoing While
In Progress Completed but Always in Progress Ongoing Hired about 20
new state colleagues across 11 offices based on state's needs
(mid-year and year-end)
Not Started Completed but Always in Progress Ongoing
mid-year
In Progress Completed but Always in Progress Ongoing Finance
Manager
clients vs. short-term/session-only clients In Progress Completed but Always in Progress Ongoing Ongoing efforts of state teams; 92% client retention rate from '23 baseline Add new market(s)/new state office(s) based on opportunity and financial stability of the company In Progress Completed but Always in Progress Ongoing New Hampshire office launched 9/1/2023 and short list of additional potential new state office locations established Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Increase interaction and communication with possible hires/firms with a focus on states where we have internal relationships Not Started In Progress Ongoing Had conversations with firms/potential hires through several internal connections More involvement and support from select SGR professionals at all national membership events to increase relationship building In Progress Completed but Always in Progress Ongoing Increased involvement at RGA, DGA, RAGA and DAGA events Increase focus on opening physical locations/offices around the country, including but not limited to, states where our existing personnel are currently already doing work In Progress In Progress Ongoing President and other senior professionals have traveled to numerous potential state office locations and identified a short list of near-term potential state offices State Government Relations Goals 2023 Dashboard
a Minimum of 10% Revenue Growth in 2023 2)Achieve a Minimum of 5% Average Annual Revenue Growth Across All Existing State Offices Beginning in 2024 3)Strive to Equal Closer to 50% of the Firm’s Overall Revenue by 2033 4)Enhance Balance, Diversity and Flexibility When Growing in New and Existing Markets 112 | P a g e
1)Recognize
Establish a State Leadership
President continues to manage state offices on a day-to-day basis with support from the Senior Manager, State Government Relations and the SLT
More travel to state offices for the state senior manager and create a travel and communication cadence between the SLT members and various state offices
6)Increase Communication Among Individual State Team Members and Between State Offices as well as the D.C. Office
More travel to state offices for the senior manager and SLT members
Develop and implement best practices to maintain culture and ongoing
Continue in-person onboarding process and travel to DC for new hires
7)Develop
a Specific Succession Plan for SGR Business Unit
Identify key leaders in the organization and provide internal leadership opportunities and projects for
have begun travel to state offices and goal set for 2024 for Board members to travel to at least one state office; operations team members developing schedule for travel as well
members, FLT, SLT, Committees, Working Groups, etc. Create external professional education and development opportunities (e.g. ESOP Convention, etc.)
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
(SLT) Completed Completed 3/3/2023 SLT established and actively operating
Team
In Progress Completed but Always in Progress Ongoing Ongoing efforts of
structure
the SLT to monitor this
In Progress In Progress Ongoing SLT members
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
have begun travel to state offices and communications around future travel
In Progress In Progress Ongoing SLT
members
communication Not Started Completed but Always in Progress Ongoing Biweekly calls, state offsite,
retreats/strategy meeting, SLT,
Series
state
all staff call, State
In Progress Completed but Always in Progress Ongoing
colleagues In Progress Completed but Always in Progress 10/2-10/4/2023 State offsite in Portland, ME Oct. 2-4 Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
Nearly all state new hires since March 2023 have been scheduled for D.C. visits. These visits have been well received by our new state colleagues, DC colleagues, and Operations Team Commit to at least one annual in-person gathering for all state
Not Started In Progress Ongoing New
In Progress In Progress Ongoing Some
effectiveness In Progress Completed but Always in Progress Ongoing Discussed
5)Maintain a Flat Management Structure
them
Board
team members receiving coaching; Working to establish ongoing opportuntiies Executive Committee regularly check in with president to monitor bandwidth and feelings of
during Executive Committee meetings but could be more focused
113 | P a g e
1)Achieve
Set and reach state office top line revenue goals
Add personnel to existing offices who have a book of business and/or who we believe can help us attract new clients/revenue
Each state office analyze current contract retainers and scopes of work at least twice a year (mid-year and year-end) and identify and pursue potential increases
Each state office review projections quarterly or as needed
Retain as many existing clients as possible and pursue long-term clients vs. short-term/session-only clients
Add new market(s)/new state office(s) based on opportunity and financial stability of the company
Completed but Always in Progress
Completed but Always in Progress
Completed but Always in Progress
To begin in early 2024
States to continue reviewing their projections and conducting mid-year check-ins; need to focus more on assessing scopes and retainers
Finance Manager will continue to circulate projections quarterly for review and upon request
Completed but Always in Progress Ongoing Ongoing efforts of state teams
Completed but Always in Progress
Assessment to begin in early 2024; Continuing discussions surrounding potential new states
Set and reach state office
Add personnel to existing offices who have a book of business and/or who we believe can help us attract new clients/revenue
Each state office analyze current contract retainers and scopes of work at least twice a year (mid-year and year-end) and identify and pursue potential increases
Each state office review projections quarterly or as needed
Retain as many existing clients as possible and pursue long-term clients vs. short-term/session-only clients
Add new market(s)/new state office(s) based on opportunity and financial stability of the company
Increase interaction and communication with possible hires/firms with a focus on states where we have internal relationships
Completed but
Completed but
Completed but
Completed but
in Progress
Completed but
Progress
More involvement and support from select SGR professionals at all national membership events to increase relationship building Completed but
Increase focus on opening physical locations/offices around the country, including but not limited to, states where our existing personnel are currently already doing work
Assessment to begin in early 2024
States to continue reviewing their projections and conducting mid-year check-ins; need to focus more on assessing scopes and retainers
Finance Manager will continue to circulate projections quarterly for review and upon request
Ongoing efforts of state teams
Assessment to begin in early 2024; Continuing discussions surrounding potential new states
to increase involvement at RGA, DGA, RAGA and DAGA events
President
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
In Progress Ongoing 2024
$30,547,182
goals set; as of 3/1/2024, overall revenue at
Ongoing
Ongoing
Ongoing
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Ongoing
line revenue goals In Progress Ongoing 2024
overall revenue
$30,547,182
top
goals set; as of 3/1/2024,
at
Ongoing
Always in Progress
Ongoing
Always in Progress
Always
Ongoing
in Progress
Always
Ongoing
Always
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
in
Ongoing
In Progress Ongoing Continue
connections
to have conversations with firms/potential hires through several internal
Always in Progress Ongoing Continue
In Progress Ongoing
and other senior professionals have traveled
numerous potential
locations
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
continues to manage state offices on a day-to-day basis with support from the Senior Manager, State Government Relations and the SLT Completed but Always in Progress Ongoing Ongoing efforts of the SLT to monitor this structure
travel to state offices for the state senior manager and create a travel and communication cadence between the SLT members and various state offices In Progress Ongoing SLT members have begun travel to state offices and communications around future travel Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes More travel to state offices for the senior manager and SLT members In Progress Ongoing Senior Manager, SGR & SLT to work on schedule for 2024 4)Maintain a Flat Management Structure 5)Increase Communication Among Individual State Team Members and Between State Offices as well as the D.C. Office State Government Relations Goals 2024 Dashboard
to
state office
and identified a short list of near-term potential state offices
President
More
a Minimum of 5% Average Annual Revenue Growth Across All Existing State Offices Beginning in 2024
to Equal Closer to 50% of the Firm’s Overall Revenue by 2033 3)Enhance Balance, Diversity and Flexibility When Growing in New and Existing Markets 114 | P a g e
2)Strive
Each Board member, Executive Committee member, and State Leadership Team member visit at least one state office per year
Develop and implement best practices to maintain culture and ongoing communication
Continue in-person onboarding process and travel to DC for new hires
Commit to at least one annual in-person gathering for all state colleagues
Encourage each state office to host a retreat for their office annually
6)Develop a Specific Succession Plan for SGR Business Unit
Completed but Always in
Completed but
but
Goal set for 2024 for Board members to travel to at least one state office; operations team members developing schedule for travel as well
Biweekly calls, state offsite, state retreats/strategy meeting, SLT, all staff call, State Series
team coordinates with Senior Manager, SGR to schedule as new hires are identified
Offsite save the date sent - location being finalized
SLT to work with individual states on establishing dates for retreats
Create external professional education and development opportunities (e.g. ESOP Convention, etc.)
Executive Committee regularly check in with president to monitor bandwidth and feelings of effectiveness
New Tactic Added
Completed but Always in
President to continue communicating with EC on relevant issues
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
In Progress Ongoing
Ongoing
Progress
Ongoing
Always in Progress
HR
9/15-9/17/2024
Completed
Always in Progress
In Progress Ongoing
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
key leaders in the organization and provide internal leadership opportunities and projects for them In Progress Ongoing New Board members, FLT, SLT, Committees, Working Groups, etc.
Identify
In Progress Ongoing Some
team members receiving coaching; Working to establish ongoing opportuntiies
Progress Ongoing
115 | P a g e
1)Recognize a 15-20% Revenue Growth in 2023
Reach top line revenue goal set
Identify another senior principal or two who we believe can help us attract additional clients/revenue
Ensure every member of the Public Affairs (PA) team participates in business development process. At principal level, it is expected a leadership role be taken to secure and close business deals.
Actively explore further expansion into Cornerstone states
Public Affairs team members shall engage in skill development, professional networking, trend
2)Achieve a Minimum of 10-15% Annual Revenue Growth Beginning in 2024
Identify another senior principal or two who we believe can help us attract additional
Ensure every member of the PA team participates in business development process. At principal level, it is expected a leadership role be taken to secure and close business deals.
Actively explore further expansion into Cornerstone states
Public Affairs team members shall engage in skill development, professional networking, trend
3)Increase Dedicated Leadership to PA Business Unit
4)Enhance PA Representation in Firm Leadership
5)Enhance Connection between PA and both FGR and SGR
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
Completed Completed 5/22/2023 Surpassed revenue goal ($4.5 million) and ended
in January
the year at $5.125mil
In Progress Completed 3/1/2023 Texas new hire, 2 D.C. new hires and New Hampshire new hire
vision In Progress In Progress Ongoing Exploring outsourcing and in-house hire, interviewed potential candidate and extensive conversation and offsite
Explore digital capabilities and
In Progress Completed but Always in Progress Ongoing Ongoing efforts of the PA team to evaluate with President
In Progress Completed Ongoing New hire in Texas office and launch of New Hampshire office with new hire
and
In Progress Completed but Always in Progress Ongoing Ongoing efforts of the PA team to identify opportuntiies Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
top line revenue goal set in January In Progress In Progress 5/22/2023 Will set and track goal in Q1 2024
analysis
continuing education
Reach
In Progress In Progress Ongoing Texas new hire, 2 D.C. new hires and New Hampshire new hire - will evaluate additional hires in 2024
vision In Progress In Progress Ongoing Exploring outsourcing and in-house hire
clients/revenue
Explore digital capabilities and
In Progress In Progress Ongoing Ongoing efforts of the PA team to evaluate with President
In Progress In Progress Ongoing New hire in Texas office and launch of New Hampshire office
with new hire
analysis and
In Progress In Progress Ongoing Ongoing efforts of the PA team to identify opportuntiies Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Implement a regular monthly standing call for President and PA Principals to sync on business unit Completed Completed 3/6/2023 Scheduled for 1st Monday of each month Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Select a member of the team to the Board of Directors Completed Completed 3/1/2023 Matt Paul elected to Board of Directors Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Explore opportunities to educate our colleagues on our service offerings in small groups across FGR and SGR In Progress In Progress Ongoing Outreach conducted by PA team members to FGR and SGR team members Proactively look for more joint pitch opportunities In Progress In Progress Ongoing Ongoing efforts of the PA team to identify opportuntiies Explore adding public affairs professionals to the state offices where there is market demand and it makes business sense In Progress Completed but Always in Progress Ongoing Ongoing efforts of the PA team to evaluate with President
continuing education
Public Affairs Goals 2023 Dashboard
116 | P a g e
Seek non-public affairs team member to offer insight into how public affairs enhanced their service offering
Conduct a quarterly (or more frequent) case study presentation at Monday staff meeting
Utilize onboarding PA meetings to explain offerings
Look for opportunities to educate new Cornerstone principals in small groups or one-on-ones (for example, get lunch or coffee with new hires)
7)Standardization
Deputize the Public Affairs Manager to work with BD lead Principals to build out client teams with bandwidth and skill set in mind
Public Affairs Manager to ask associates weekly what their 1-5 bandwidth is to inform projects and one-off assignments
8)Develop
Stack rank capabilites we don't currently offer, and explore hires who offer those capabilities
Increase efforts to create a pool of potential hires that is outside of current networks
Determine metrics to define success in terms of increased diversity in hiring
Explore increased external recognition for Cornerstone's good client work and DC involvement as a tool
case studies presented during business unit updates during staff meeting
during all new hire onboarding meetings
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
In Progress Completed but Always in Progress Ongoing Outreach conducted by PA team
to FGR and SGR team members
members
In Progress Completed Ongoing Client
Completed Completed Focus
In Progress In Progress Ongoing Ongoing efforts of
team
Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
the PA
members to coordinate these opportunities
Not Started In Progress Ongoing Public Affairs Manager joins monthly Principal calls and checked in as needed
In Progress In Progress Ongoing Public Affairs Manager conducts outreach regularly Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
Not Started In Progress Ongoing Verbally made list of cabailities we
currently
ranked
don't
offer at offsite, not yet stack
In Progress In Progress Ongoing Ongoing efforts
of the PA team to identify opportunities to increase pool of potential hires through opportunities such as Democratic Women Communicators HH
Not Started In Progress Ongoing Ongoing efforts of
team
the PA
members to establish metrics
recruitment Not Started In Progress Ongoing Jimmy Centers leads committee on PA marketing Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes Explore adding public affairs professionals to the state offices where there is market demand and it makes business sense In Progress Completed but Always in Progress Ongoing New hires in Texas and New Hampshire markets Tactic(s) 7/1/2023 Status 12/31/2023 Status Targeted Completion Date 12/31/2023 Status Notes
and promote opportunities for team members to enhance skills, both through continuing education and internal resource offerings In Progress Completed but Always in Progress Ongoing Ongoing efforts of the PA team to identify continuing education opportunities and continue the Cornerstone U programming Create clear job descriptions and advancement opportunities so staff know how they can grow Not Started In Progress Q4 2023 Working to finalize
PA’s In-House Capabilities
Increase Understanding and Knowledge of PA Capabilities and Service Among Cornerstone Team Members
for
Support
10)Enhance
6)Significantly
and Formalization of Client Service Operations
Strategic Hiring Plan Specific to PA
Presence
Capabilities
117 | P a g e
9)Expand PA
and
in State Offices
Public Affairs Goals 2024
1)Achieve a Minimum of 10-15% Annual Revenue Growth Beginning in 2024
Reach top line revenue goal set in January
Identify another senior principal or two who we believe can help us attract additional clients/revenue Completed but Always in Progress
Explore digital capabilities and vision
Ensure every member of the PA team participates in business development process. At principal level, it is expected a leadership role be taken to secure and close business deals.
Actively explore further expansion into Cornerstone states
Public Affairs team members shall engage in skill development, professional networking, trend analysis and continuing education
2)Enhance Connection between PA and both FGR and SGR
Explore opportunities to educate our colleagues on our service offerings in small groups across
Proactively look for more joint pitch opportunities In Progress
Explore adding public affairs professionals to the state offices where there is market demand and it makes business sense
3)Significantly Increase Understanding and Knowledge of PA Capabilities and Service Among Cornerstone Team Members
Overall revenue goal of $7 million set for 2024; as of 3/1/2024, total revenue is at $5.68 million
New D.C. hire in February 2024
outsourcing and in-house hire
efforts of the PA team to evaluate with President and Managing Principals
efforts of the PA team to evaluate with President and Managing Principals
efforts of the PA team to identify opportuntiies
Seek non-public affairs team member to offer insight into how public affairs enhanced their service offering
Look for opportunities to educate new Cornerstone principals in small groups or one-on-ones (for example, get
or coffee with new hires)
4)Standardization and Formalization of
Deputize the Public Affairs Manager to work with BD lead Principals to build out client teams with bandwidth
skill set in mind
5)Develop
Public Affairs Manager joins monthly Principal calls and schedules meetings as needed to assess,
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
In Progress Ongoing
Ongoing
In
Ongoing
Progress
Exploring
In Progress Ongoing Ongoing
In
Ongoing Ongoing
Progress
In
Ongoing Ongoing
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Progress
FGR and SGR In Progress Ongoing Continued
outreach by PA team members to FGR and SGR team members
Ongoing Ongoing efforts of
the PA team to identify opportuntiies
Completed but Always in Progress Ongoing Ongoing efforts of the PA team to evaluate with President and Managing Principals Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
Completed but Always in Progress Ongoing Outreach conducted
PA team
FGR
SGR
by
members to
and
team members
In Progress Ongoing Ongoing efforts of
PA team
to coordinate these opportunities Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
lunch
the
members
In Progress Ongoing
conjunction
Principals
1-5
projects and one-off assignments In Progress Ongoing Public Affairs Manager
outreach regularly Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes Stack rank capabilites we don't currently offer, and explore hires who offer those capabilities In Progress Ongoing Verbally made list of cabailities we don't currently offer at offsite, not yet stack ranked Increase efforts to create a pool of potential hires that is outside of current networks In Progress Ongoing Ongoing efforts of the PA team to identify opportunities to increase pool of potential hires through opportunities such as Democratic Women Communicators HH
and
in
with Managing
Public Affairs Manager to ask associates weekly what their
bandwidth is to inform
conducting
terms of increased diversity in hiring In Progress Ongoing Ongoing efforts of the PA team members to establish metrics
increased external
client work and DC involvement
a tool
recruitment In Progress Ongoing Jimmy Centers leads committee on PA marketing - committee to continue
Determine metrics to define success in
Explore
recognition for Cornerstone's good
as
for
efforts here
Dashboard
Client Service Operations
Strategic
118 | P a g e
Hiring Plan Specific to PA
6)Expand PA Presence and Capabilities in State Offices
Explore adding public affairs professionals to the state offices where there is market demand
7)Enhance PA’s In-House Capabilities
Support and promote opportunities for team members to enhance skills, both through continuing education
internal resource offerings
Create clear job descriptions and advancement opportunities so staff know how they can grow
Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
it makes business sense Completed but Always in Progress Ongoing New hires in Texas and New Hampshire markets Tactic(s) 3/1/2024 Status 12/31/2024 Status Targeted Completion Date 3/1/2024 Status Notes
and
and
Completed but Always in Progress Ongoing Ongoing efforts of the PA
Cornerstone
team to identify continuing education opportunities and continue the
U programming
In Progress Q1 2024 Working to finalize
119 | P a g e