insticator main deck (inc)

insticat rwe supercharge anticipation

Which coach will win The Voice?

adam usher

blake shakira

the voice

ryan4255 10

POINTS RANKING

SUCCESS RATE: 50%

badges

my favorites

THE ENCORE BADGETHE DIREWOLF BADGEThe Nostradamus Badge

AMERICAN IDOL

insticat r

!"#$!%&$'()(*+&(,#)-*'-.*)/'()-(*,!%$!"0)+1&$)+!..)1&--*")

'")$*.*2!#!'"

!"#$%&'($)"'*&"+$,"#-'.#,'/"#"&.0'1.#.2"&'%3'4$2$-.0'*0.-3%&5+

!"#$%&'()*

!"#$%&'()*+',-($.&'()'*,&/(&'

($)"'*&"+$,"#-'%31.&6"-$#2

+,!&-$%"'-./(01

0"!$.&'()'*,&/(&'$1,2,'*3

!"#$%&'($)"'*&"+$,"#-'%3'!%)$.0'1",$.

-,2(-$#&)*

4&,-,5,6&$!6//7&,+*',6&5$%&+8

!

"

!

"

!

"

!%)$.0'7%-$#2'$+'89'0102'-:$+';".&<'(%-$#2',&$7"+'-:"'5%+-'$59.)-<'*"%90"'=.#-'-%'3""0'0$6"'-:";':.7"'.#'$59.)-'%#'-:"'+:%=<

!.7"'.#'>&-$+-'$#)&".+",'$#-"&.)-$7$-;'.#,'"#2.2"5"#-'=""6'%7"&'=""6?'-:"'+:%=@'-:"')%#-"#-@'-:"'+-%&;-"00$#2<

A.#+'=.#-'-%'B"')%##")-",'-%'-:"'+-.&+<'C:";'=.#-'-%'B"'&"=.&,",<'C:";'=.#-'-%':.7"'.#'$59.)-<

!"#$%&'()*&")*+#,-"./)(""',!0)$*/()#%)1"##"&)"!0*0")#2",&)*34,"!+"(

!"#$%#"$&$'()%(*)+$%",%*-$%./*0.1$%2%1)+$%3'.!')11",!%

1$),%1.'$

!"!#$%&'&!()%*+(%,!!-%-./!%)0+)%

1.2%&'&!()

!"#$%&#'($)*#++

!"!#$%&'()#%!*"+$,-$'(.

/$00%12(($(3%&"%(21"+%14!5

!"# $%

!"#$%&'

!"#$%&'())

!!!!!!!"#$

!"#$"%$&'$"%(#))%(#*%+",%-&#$,.

/0123 0145634

%"&$'$()*+

4748 9:452

,

!"#$%&"'()*+)##,-.

!"##$%&'$()*+('$,(-.$*/)$&(.01

234 56

!"#$%$&'()

!"##$%&'($)*'$+,-.&/$%'.&$+,(&$%+&$0,#12$*+,-./0-"%

!"# $%

!"##$%&'&$()*"+$!"*,

!"#$%&'

&&#' $%

-./$/$0/*/1$#2+$3/145*/#5+,

!"#$%&'

!

!"##$%&'()$!&"*+$,")$'$-.#/$0+/'#1

!"#

$%

!"#$%&&'(!")(*"+$

rewardspredictions leaders

WHICH FAMILY WILL GO TO THE BONUS ROUND?

PREDICT

200PTS

!"#$%&%'!#%(&)

THE WALKER BADGE

THE ENCORE BADGE

the newbie badge

THE DIREWOLF BADGE

the rock on badge

The Sherlock Badge

The Nostradamus Badge The Red Carpet Badge

the birdie badge the umbrella badge

lil sebastian badge

the secret tie badge

!"#$!#%&'(&)'&%*#)%'!

!"#$#%&'%()*&(' )(*+,-.$.*$$/*+$)/

0$$$$$$$$$$1-(23$-&('4215

6$$$$$$$$$$(/&!$*71&##&,-&!

8$$$$$$$$$$1(/3.&#$'+!5%(

9$$$$$$$$$$:21-&%#$"&/

;$$$$$$$$$$'%2('(%$#/'*!

60<=0<<

0>;=9<<

0;6=8<<

0;<=?<<

09@=<<<

!"#$%"$&'(()*&+)'!),("',! (,"-./%&%"&&*"-&(*

0&&&&&&&&&&1/,23&/',!#214

5&&&&&&&&&&,*'$&"61'++'./'$

7&&&&&&&&&&1,*3%'+&!-$4),

8&&&&&&&&&&921/')+&:'*

;&&&&&&&&&&!)2,!,)&+*!"$

50<=0<<

0>;=8<<

0;5=7<<

0;<=?<<

08@=<<<

!"#$!%&

!"#$%"&'(')&*%")+'(),-(./$%#.(/"+0

!"#$%"&%"''()*+$&*%(,%-"*()".$%/&.0)"&1$%2)(.01*'%"&.%2"3)%��!��

!"""#$%&'() *+,++-

1'%2.3$4(566(.7.#'3(87(.#"%8*+0.

��

.!""#$%&'() *+,++-

!"#$%&$'()'($(*#+'!"#$%&!"#$%&'(&)!#!&$'(*!+,)!-.

'(+,(*!/0!*)+'#$12

!"#$%&'(&)*+'(!"#$%&'()**)+,'"+(&",'-%.*(/+(0120

3)(-$#".(,."#(456057(8/99/"+(/+(0122

!"#$%&'()*+,")#*")-./0"#

!"#$%&'()**)+,'!"#$%&$'(!-#%&-'()**)+,')$*+,

!.#%/%'()**)+,'!"#$%&$'(''!/%0'1)**)+,')$*+,

!"#$%&'(

)*+,'+,#%+"#-./'+(.+0

!"#!$%&'()*('+,-,./,

!"#$%&'($&$)'*+,%&+#$&-.$/+012/&+#'+&%1.&3'2+&+1&'2/3$(4&51.6,,&3'2+&%1.(&7(0$28/&0291,9$8:&%1.6,,&3'2+&+1&3024!

!;1($&+#'2&$9$(:&<$1<,$&'($&'*+09$,%&<'(+0*0<'+02=&02&+#$&/+1(%+$,,02=&<(1*$//4&>$1<,$&8126+&3'2+&+1&3'+*#&+$,$90/12?&+#$%&3'2+&+1&$)<$(0$2*$&0+4!

!@2/+0*'+1(&0/&/0A<,$&+1&/$+&.<&'28&-.0*B,%&'880*+02=4!

!"#$%&"'(#)(#($*+()%+"&(,*-.(#++(,/(01"$

@2/+0*'+1(4*1A&3'/&7$'+.($8&12&CDE"F/&!"$*#&;02.+$G&($*$0902=&<('0/$&71(&+#$&'<<,0*'+012F/&'8'<+'H0,+%&30+#&I.<$(&J13,&KLM@@@&'/&3$,,&'/&0+/&*12+02.$8&/.**$//&02&<($80*+02=&+#$&1.+*1A$/&17&H1+#&,09$&'28&/*(0<+$8&"M&<(1=('AA02=4

@2/+0*'+1(&./$(/&$9$2&/.**$//7.,,%&<($80*+$8&+#$&I$'#'3B/&302202=&+#$&H0=&='A$N

+&"))

!@2/+0*'+1(&0/&'2&02+$('*+09$&A$$+02=&<,'*$&3#$($&"M&90$3$(/:&<(1=('A/:&'28&/<12/1(/&*'2&',,&02+$('*+&02&'&<1/0+09$&$)*#'2=$4!

�� *1A<$+0+012&A0//$84! ��

��

!"#"$%&'#!()*$()+,-$+,).

!"#$%&'$%()*#!"#$%&'$(&)*+*,#-*"&.$(&).%.&/$.,01%

+'*$,'(-#$%).%.2.1*&'$34$**"

./'0,(-#11#$25#667$4%0&8.$.3*"

3,*$(45-*00*%"*$9*:."(1&8.$.3*".$(&).%.&/$.,01%

67*$8'2(!28;".-<4=&)*143$*"

!"#$%&'()*+)',-./%",-%012

3',..4%5/)/"6."-%1,(7,../

!"#$%&"'%"()"*'%&"+%"%,"''-./%0.1%�� 2/3213"-/42/3%"/+%42+-"%56'-/2''%782+86'&%9/3213"-/42/3:;%)&-#&%&2%'.(+<%=2%/.)%5(2/+'%&-'%,"''-./%0.1%"((%3&-/>'%42+-"%)-3&%"%4"'3206(%6/+21'3"/+-/>%.0%)&"3%+1-?2'%,2.,(2<

@6/223%A.-/'%B/'3-#"3.1%#.4-/>%01.4%C##2/3612<%=2%-'%"142+%)-3&%"%D"'321'%-/%E.4,6321%F#-2/#2%"/+%*2"1'%.0%#.1,.1"32%2G,21-2/#2<%C%*.6/>%"/+%2/21>23-#%,2102#3-./-'3;%&2%51-/>'%#./'3"/3%-//.?"3-./%3.%3&2%B/'3-#"3.1%+2?2(.,42/3%32"4<

8119%2:;%;20<=95;%9158

!"#$%&'())*+(,$-"'."/0 10'$2(345+45+6*3(07$8"#0'

9:8$!*;-$9<$;1=>2982$?;2$*@A*8>*B%*$>B$C;->BCD$-9E>F*D$

2;;2D$;B1$;1=*8!>2>BC

B0.0'$*G5374&+6

INVESTORSOur investors in this round have invested in companies like Songza, Street Easy, Send Word Now, LGD Commu-nications, Law Cash, and Esquire Bank.

legal

James G. GattoPARTNER AT PILLSBURY LAW

Mr. Gatto created and is the leader of the firm's Social Media, Entertainment and Technology team, leader of the Virtual Worlds and Video Games team and co-leader of the Open Source team. With over 25 years of experience, his prac-tice focuses on all aspects of intellectual property, internet and technology law, including patent, trademark, copyright, trade secret and open source. His areas of technical focus include, amongst others, social media, video games, social networks, virtual worlds, user-generated content and Internet and e-commerce technology.

Steven A. KaplanCOUNSEL AT PILLSBURY LAW

Mr. Kaplan practices in the areas of venture capital and private equity, mergers and acquisitions and other commercial transactions. Mr. Kaplan’s practice focuses on a wide range of industry sectors including, software, web-based companies, life sciences, information technology and government contractors. Mr. Kaplan has represented technology and other emerging growth companies at all stages and has represented both companies and investors in numerous seed, angel, early, and expansion round financings.

accounting

Michael Goldfine PRESIDENT OF GOLDFINE CPA

Michael Goldfine is a New York licensed Certified Public Accountant and has been awarded membership by the American Institute of Certified Public Accountants (AICPA), New York State Society of Certified Public Accountants, National Association of Tax Professionals. Mr. Goldfine earned a Bachelor of Science in Accounting from Brooklyn College - City University of New York and Master of Science, Business Economics – Degrees where he currently teaches various courses including Undergraduate Accounting Information Systems and Graduate courses in Contemporary Financial Accounting Issues, Corporation Taxation and Advanced Auditing.

PARTNERSHIPS IN THE WORKS

ad revenue share$9.50 per 1,000 impressions

DW��ȴOO�UDWH

saas$5,000- 15,000

monthly

Insticator charges a monthly SAAS fee for embedding its enterprise software in web platforms, iOS native, Android native, and Facebook IDQ�SDJHV��ΖQVWLFDWRU�DOVR�RHUV�D�UHYHQXH�VKDULQJ�DJUHHPHQW�IRU�ad-based branded content and CPM revenue. Partners receive 60% of the revenue for ads they sell, otherwise they receive 40%.

PRICING



PREDICT

200PTS



PREDICT

200PTS

for making 5 Bet On Your Baby Predictionsyou unlocked an exclusive preview

Revenue SAAS-Related Revenue Insticator.com Revenue OtherTotal Revenue% Growth

Expenses SG&A Expenses

Total EBITDA% Margin

734,776 2,437 -

737,213

(702,801)

$34,4115%

6,836,733 5,985 -

6,842,718828%

(2,114,884)

$4,727,83469%

38,724,476 21,995 -

38,746,471466%

(5,142,115)

$33,604,35687%

58,086,715 32,992 -

58,119,70750%

(7,713,173)

$50,406,53487%

72,608,393 32,992 -

72,641,38625%

(9,641,466)

$62,99,92087%

Three Primary Revenue Streams

SAAS - Insticator receives a montly SAAS fee ($5,000 - $15,000 per partner per month) for embed-ding its enterprise software in televsion network web platforms; Insticator also participates in a rev-enue sharing arrangement for ad-based Branded Content and CPM revenue (assumes $9.50 per ��DG�LPSUHVVLRQV�DW�D��ȴOO�UDWH��UDPSLQJ�RYHU�WLPH��ΖQVWLFDWRU�UHFHLYHV��RI�5HYHQXH�LI�LW�sells the advertisement, 40% otherwise.)

Insticator.com - Insticator derives ad-based CPM revenue via its native website (assumes $9.50 per ��DG�LPSUHVVLRQV�DW�D��ȴOO�UDWH�

Other (Rewards and Data) - Insticator receives 10% of the value of awards given to its prediction winners from its reward partners. Insticator Packages its data for sale at a price of $25,000 per PRQWK�SHU�FOLHQW�IRU�DFFHVV�RI�LWV�ȴUHKRVH�

FINANCIAL MODEL

!"#$!"#$%$&'#(!"#$!)*'+',-!"#$��

!"#$%&'(&

!"#$%&)(&

!"#$%&*(&

!"#$%&+(&

!"#$%&,(&

-./!"#$%&'()*

#"+$%&'()*

+"!,$%&'()*

!,"-.$%&'()*

0123"$/0*12'$30(4$506*1&'$&7$()0$48891:4(1&'��"$;'(064:($<1()$846('06*

"$=0:1050$1'(149$860**"$3021'$*490*$:>:90"$?&%890(0$4'@$1'(6&@A:0$$$$$$$$=0<46@*$?4(49&2A0"$B(46($CD;$@0509&8%0'(

"$?&%890(0$CD;$@0509&8%0'("$?&%%0':0$CD;$:A*(&%06$(6149*"$E&6%$%&60$60<46@*$4'@$4@506(1*1'2$846('06*)18*��

"$/0509&8$1FB$4'@$C'@6&1@$488*$"$;':604*0$:910'($G4*0"$;%86&50$*>*(0%$8067&6%4':0$"$HI84'@$*490*$(04%�� 26&<()"$;':604*0$'A%G06$&7$86&@A:($:&%84'>$:910'(*"$D4:J420$:&%84'>$@4(4$(&$*099

"$D46('06$wit)$1'(06'4(1&'49$$$$:&%84'10*$4'@$G64'@$846('06*��94'2A420*"$K1('0**$%&'()"(&"%&'()$26&<()$1'$:910'(*L$A*06*L$4'@$846('06*

!"##"$%&'#()

!"#$%&$'($!)*&$'($!)#+%,-*!'&

!"#!$%&'(%)

*%+#',&$-,.%/!0%)

01#+/,!"'!)0(&$

),'(!-#.%"(!

.%"(!#%&0%/2/()%)

./0��

RAISING $700,000$370,000 RAISED

6%INTEREST RATE

20%DISCOUNT

$4 MILLION CAP

!"#$%&'&()*+&,'--#).'/+&0#+1+*

!""#$%"#&"'(&)

!"#$%&'()&*

+$*')'*',&!

!%-#&!

'./'(($,0

+'1('#/-1#(!.-/$+'

#'21#(!

345)6478)937):4;<79=9=4>)89?:@)A<B!"#"$%&$"'(&)(&*+,-&)(&.!(/.,)/"0

��

!"#$%&'()!"#$%&'()*

+"#$,-'()*./012/#"2)3,#)4565,789,:;7;

;<8%=3)"-*">%?'/2@%8<5A@*%B)3$C%AB%6<<6<

!"#$%&'%()*)+,-,./%'0)/1%%!""#$%&&%'(#!)#$%&&%'(%-0)/1%./%231,+)

**+#.4%0).0*)%5-)%3%-)6./7%-68))/%93*4%.4%19)%1,:)%19);%

<3169%(=>

,-+%.4%0).0*)%38)%:.8)%*,?)*;%1.%<3169%3%(=%-9.<%341)8%)/@3@,/@%<,19%,1-%-.6,3*%:)7,3%03@)%.8%-)6./7%-68))/

.*+#.4%0).0*)%5-)%19),8%13A*)1%.8%-:381%09./)%<9,*)%<3169,/@%(=%./6)%3%73;B%.8%31%*)3-1%./6)%3%:./19

/0123456#7089:;#(<4=54>;#/03<:=#?4@<:#A:<=B

!"#$%&'(("$#)*)$

!"#$%&'()*%!"#$%&'"&('%)*+'%$)',-%&)".'%,.%)*./%0),('%0*$1),.2%$'('+,#,".3

4)'%56$6-'%"5%$'('+,#,".%,#%#"1,*(%$)-"62)%,.$'72-*$,".%"5%#"1,*(%,.$'-*1$,".%".%$)'%$'('+,#,".3

�� 5-"8%9:;:3:<%=,((,".%$),#%>'*-?%$"%9@;A3<<%=,((,".%=>%@B:C%77%*.%'#$,8*$'/%DEFG%"5%::3@%&'-1'.$%5-"8%@B:@%$"%@B:C3

insticator main deck (inc)

Technology

voice ryan

adam usher blake shakira

success rate