14.12.2015 Views

Pod Business Plan

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

CONFIDENTIAL<br />

<strong>Pod</strong> Giving<br />

The modern offering basket.<br />

<strong>Business</strong> <strong>Plan</strong><br />

Prepared December 2015


<strong>Pod</strong> Giving<br />

Table of Contents<br />

Executive Summary ....................................................................................................... 1<br />

Opportunity ............................................................................................................. 1<br />

Expectations ........................................................................................................... 2<br />

Opportunity ..................................................................................................................... 3<br />

Problem & Solution ................................................................................................. 3<br />

Target Market ......................................................................................................... 4<br />

Competition ............................................................................................................. 4<br />

Execution ........................................................................................................................ 7<br />

Marketing, Sales & Revenue .................................................................................. 7<br />

Operations ............................................................................................................. 10<br />

Milestones & Metrics ............................................................................................ 11<br />

Company ....................................................................................................................... 12<br />

Overview ................................................................................................................ 12<br />

Team ...................................................................................................................... 12<br />

Financial <strong>Plan</strong> ............................................................................................................... 14<br />

Forecast ................................................................................................................. 14<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

i


<strong>Pod</strong> Giving<br />

Financing ............................................................................................................... 16<br />

Statements ............................................................................................................ 18<br />

Appendix ....................................................................................................................... 21<br />

Profit and Loss Statement ................................................................................... 21<br />

Balance Sheet ....................................................................................................... 24<br />

Cash Flow Statement ........................................................................................... 27<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

ii


<strong>Pod</strong> Giving<br />

Executive Summary<br />

Opportunity<br />

Problem<br />

Our culture is quickly becoming cashless, and there are no options for churchgoers<br />

and charitable givers to donate quickly in-person without cash.<br />

Solution<br />

<strong>Pod</strong> allows anyone with a card, the most popular form of payment, the convenience to<br />

donate in a single second.<br />

Market<br />

We expect our strongest target market to be churches. According to our research,<br />

there are 350,000 churches in the United States, and churches account for 32% of all<br />

charitable donations totaling $114 billion. To start, <strong>Pod</strong> will focus on churches, but we<br />

see a large opportunity in the fundraising industry as we grow.<br />

Competition<br />

There are multiple options to give in-person, but each of them have an element of<br />

inconvenience. Below is a summary of our competition and the issues for each option<br />

are described in more detail under the competition section.<br />

• Online Giving: easily forgotten and non-participative<br />

• Kiosks: slow and non-participative<br />

• Mobile Applications: slow, not user-friendly for everyone, and distractive<br />

• Text Giving: slow, not user-friendly for everyone, and distractive<br />

• Products Like Square: slow and not user-friendly for all age groups<br />

• Cash and Check: unpopular<br />

Contrary to our competition, <strong>Pod</strong> offer the least resistance to give being fast,<br />

participative, user-friendly, non-distractive, understandable by all age groups, and<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

1


<strong>Pod</strong> Giving<br />

using cards, the most popular form of payment - all while touching every hand in the<br />

church.<br />

Why Us?<br />

When it comes to giving, God doesn't want something from us, He wants something<br />

for us. We believe the top competitor for our devotion to Jesus is money. Giving allows<br />

us to demonstrate that He is more important to us than any material thing. If we've<br />

been blessed with the skills and opportunity to help others put God first, then the<br />

enthusiasm and zeal instilled in this team to help others do just that makes us the ideal<br />

group to build this business.<br />

Expectations<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

2


<strong>Pod</strong> Giving<br />

Opportunity<br />

Problem & Solution<br />

Problem Worth Solving<br />

It's true that our culture is quickly becoming cashless, and there are no options for<br />

churchgoers and charitable givers to donate quickly in-person without cash. Church<br />

donations equaled $114 billion last year, and the vast majority of these donations came<br />

offline. Now imagine what those numbers could be if technology provided a path with<br />

no resistance to give. There are other products that allow donors who carry little to no<br />

cash to give in-person, but none of them do it quickly, which means they lack<br />

convenience, the cornerstone that decides whether an individual takes action or<br />

not. The current competition that allows donors to give in-person includes online<br />

giving, kiosks, text giving, mobile applications, products similar to Square, and of<br />

course, cash and check. Every single one of these current options has an element that<br />

makes it inconvenient which is covered in the competition section. Our culture takes<br />

the path with the least resistance, and the problem is that in-person donors currently<br />

do not have a convenient option to give. This leaves charitable organizations having<br />

to choose the least worst option. This is the problem <strong>Pod</strong> was designed to solve.<br />

Our Solution<br />

<strong>Pod</strong>'s patent-pending technology allows anyone with a card the convenience to give in<br />

a single second. A <strong>Pod</strong> is four-sided, each side with a different amount to give. You<br />

simply swipe one of the sides, or multiple sides to give a different amount, the <strong>Pod</strong><br />

blinks letting you know you made a good swipe and your secure donation is complete.<br />

That's it. <strong>Pod</strong> is fast, there's no account setup, it's non-intrusive to a church<br />

setting, participative, and cards are the preferred, most popular payment<br />

choice making it friendly to all age groups. If you want a receipt for tax purposes, you<br />

can get one at our site or we integrate with your church's current software. With <strong>Pod</strong>,<br />

there is no resistance to give making it not only simple, but the most convenient way to<br />

give.<br />

<strong>Pod</strong> recently finished a year long beta test in the Indianapolis area, and the results<br />

showed an increase of in-service giving in every church by up to 50%.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

3


<strong>Pod</strong> Giving<br />

Target Market<br />

We expect our strongest target market to be churches. According to our research,<br />

there are 350,000 churches in the United States, and churches account for 32% of all<br />

charitable donations totaling $114 billion. To start, <strong>Pod</strong> will focus on churches, but we<br />

see a large opportunity in the fundraising industry as we grow.<br />

Our target user is the millennial generation. Research shows that cards are the<br />

preferred payment method, especially by millennials, and that millennials are most<br />

likely to give in the moment as opposed to planned giving. Our year-long beta test<br />

showed that not only did millennials use <strong>Pod</strong> to give, but all age groups welcomed the<br />

convenience and user-friendly simplicity.<br />

<strong>Pod</strong> has taken aim at not only one of the largest market segments by dollar amount,<br />

but has also geared its product to take favorable advantage of millennial habits, one of<br />

the largest and fastest growing generations.<br />

Competition<br />

Current Alternatives<br />

There are multiple options to give in-person, but each of them have an element of<br />

inconvenience. Below is a summary of our competition and the issues that come along<br />

with each one:<br />

Online Giving: easily forgotten and non-participative<br />

• can be forgotten about after the church service or fundraiser<br />

• you have to create an account<br />

• doesn't allow the user to participate during a church service or fundraiser<br />

Kiosks: slow and non-participative<br />

• you have to create an account<br />

• you have to wait in lines<br />

• doesn't allow the user to participate during a church service<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

4


<strong>Pod</strong> Giving<br />

Mobile Applications: slow, not user-friendly for everyone, and distractive<br />

• you have to download yet another app to your phone<br />

• you have to create an account<br />

• you have to go through multiple mobile screens to give<br />

• it's not user-friendly for all age groups<br />

• pulling out your phone can cause a distraction to you and others during a<br />

church service<br />

Text Giving: slow, not user-friendly for everyone, and distractive<br />

• you have to create an account<br />

• it's not user-friendly for all age groups<br />

• pulling out your phone can cause a distraction to you and others during a<br />

church service<br />

Products Like Square: slow and not user-friendly for all age groups<br />

• you have to go through multiple mobile screens to give<br />

• you have to enter an amount, your pin or signature, your e-mail, and wait for<br />

approval<br />

• it's not user-friendly for all age groups<br />

• buttons on the screen can easily be pressed causing the app to go back to the<br />

home screen or another screen when being passed hand-to-hand<br />

Cash and Check: unpopular<br />

• you have to plan ahead to have cash and check making it easily forgotten<br />

• culture is trending toward a cashless society causing cash and check usage to<br />

drop<br />

• no receipt for tax purposes when using cash<br />

• cash is on-hand not allowing for multiple transactions once depleted<br />

Our Advantages<br />

Contrarily, <strong>Pod</strong> offers no resistance to give. It can be used in a single second making it<br />

fast, there is no account setup to use the product, it allows the user to physically<br />

participate in the church service or fundraiser, you have the ability to retrieve a receipt<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

5


<strong>Pod</strong> Giving<br />

at any time, it utilizes cards, the most popular payment source, and there are no<br />

confusing buttons or screens making it user-friendly for all age groups.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

6


<strong>Pod</strong> Giving<br />

Execution<br />

Marketing, Sales & Revenue<br />

Marketing <strong>Plan</strong><br />

Attracting both customers and users with measurable results is crucial to the success<br />

of <strong>Pod</strong>. There are seven elements to our advertising strategy, each outlined below:<br />

Pastor Referrals<br />

To date, almost all of our customers have come from pastor referrals. While we won't<br />

rely on this outlet because it's out of our control, we will take advantage of it. We will<br />

run a messaging campaign to current customers asking for referrals allowing current<br />

churches to monetarily benefit by marketing <strong>Pod</strong> for us. One of our current pastors has<br />

already planned to take <strong>Pod</strong> with him to any church conferences he attends. Charitable<br />

organizations, especially churches, are a tightly-knit group, and real value spreads<br />

within their community.<br />

Church Conferences<br />

While we don't have the money to sponsor conferences or purchase a booth, we do<br />

have the ability to attend the events where our customers gather. We have identified<br />

dozens of conferences planned in 2016 focused around fundraising and church<br />

technology we can attend. We're a talkative, social group, and we'll pitch our product<br />

to anyone willing to listen. It helps that we have a physical product to show off instead<br />

of an intangible software solution.<br />

Media Coverage<br />

Everyone thinks their idea will go viral, but gaining coverage by the media still takes an<br />

immense first push. We've contacted multiple media outlets and many have already<br />

agreed to cover our story. Our first story, covered by Current in Carmel, brought us<br />

three new churches, and we have a story in the IBJ going live in December<br />

2015. Additionally, we are also talking with other journalists from Indianapolis Star,<br />

TechPoint, and Fox59 to name a few. These are all leading media brands in the<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

7


<strong>Pod</strong> Giving<br />

Indianapolis area, especially for business and technology news. We will plan on<br />

reaching out to various media outlets nationwide to gain publicity.<br />

Outbound Messaging Campaigns<br />

E-mail campaigns are now overused, but they still can't be overlooked. We have a list<br />

of over 1,000 pastors in the Midwest, and are adding new contacts every day. Our<br />

messaging will be short, personal, and value-driven in order to see the best results.<br />

Church Visits<br />

There's nothing wrong with knocking on doors and getting directly in front of the<br />

customer. We plan on attending new churches each Sunday to introduce ourselves.<br />

We won't pitch <strong>Pod</strong> at the church after the service as it's not the time or place, but we<br />

will follow up and reference our introduction. This method will be the most time<br />

consuming, but sweat equity has already proven to add churches to our customer<br />

base.<br />

Guerilla Style<br />

We're a high-energy, imaginative group, and we have the advantage of being located<br />

near downtown Indianapolis where there are always crowds of people and multiple<br />

churches and charitable organizations. We'll use this unconventional advertising<br />

strategy to strike our consumer at more personal and memorable level.<br />

Partner Reseller<br />

In the longer term, an option for us will be to partner with payment processors to sell<br />

our <strong>Pod</strong> devices. Payment processors already have a large book of business that<br />

includes churches, so it would be a natural next step to offer the newest payment<br />

solution to their current and future accounts. This allows us to capitalize on their sales<br />

team and the relationships they've already built.<br />

Sales Process<br />

The sales process will originate from one of our seven sources of marketing described<br />

prior. We offer such a unique, value-driven product that we believe our marketing<br />

efforts will create enough inbound demand for sales to start. Inbound prospects will<br />

convert on our website through a sign-up process. This process allows us to attain the<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

8


<strong>Pod</strong> Giving<br />

information we need to create an account for them and results in us shipping them<br />

their desired number of <strong>Pod</strong>s. Leads that do not convert will be put on a nurture<br />

campaign and routed to one of our current pastors for a referral and future conversion.<br />

Revenue <strong>Plan</strong> and Pricing<br />

There are three methods for <strong>Pod</strong> to generate revenue: taking a percentage of each<br />

transaction, a monthly recurring platform fee, and selling the <strong>Pod</strong>s. We've laid out a<br />

short, mid, and long term revenue plan below:<br />

Short Term (3 months)<br />

• <strong>Pod</strong> will partner with a payment processor in the short term to<br />

take approximately 0.7% of each transaction.<br />

• The monthly, recurring service fee is $50 per month per <strong>Pod</strong>, but negotiable as<br />

we are defining what the customer is willing to pay.<br />

• <strong>Pod</strong>s cost $500 each to produce by 3D printing, and this cost is passed to the<br />

customer. We are discussing another production method that may lower our<br />

production costs in the short-term by approximately $100-170 per unit.<br />

Mid Term (3-12 months)<br />

• <strong>Pod</strong> will still be partnered with a payment processor taking 0.7% of each<br />

transaction.<br />

• Unless the market tells us differently, <strong>Pod</strong> will still be $50 per month per device.<br />

• Paying for the device has been the biggest pain point to adding churches.<br />

Therefore, we will focus on the manufacturing process to lower our production<br />

cost to $25-$50 per unit by end of mid term.<br />

Long Term (12+ months)<br />

• Our first option is to provide revenue long term is to partner with all major<br />

payment processors, similar to what a company like Verifone does. This allows<br />

<strong>Pod</strong> to use the payment processor's sales team to sell <strong>Pod</strong>. We would attempt<br />

to still have a percentage of each transaction, but it would vary processor-toprocessor.<br />

• Unless the market tells us differently, <strong>Pod</strong> will still be $50 per month per device.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

9


<strong>Pod</strong> Giving<br />

• If manufacturing costs are low enough, we will be able to give the <strong>Pod</strong>s away at<br />

no upfront cost so the barrier to doing business with <strong>Pod</strong> is lower.<br />

We have margins for the percentage revenue and unit sales, so we will have the ability<br />

to negotiate large deals. 2016's big deals on the horizon include Indiana Wesleyan's<br />

group of 62 Central Indiana churches and Salvation Army's Red Kettle campaign in<br />

Indianapolis. Combined, total processed donations are estimated at $4-5 million.<br />

Operations<br />

Locations & Facilities<br />

<strong>Pod</strong> currently operates out of a home office in Hamilton County, Indiana. Our product<br />

and team do not currently have a need for a central office space. This will change as<br />

the company grows, and we will potentially need a location for a bigger team<br />

and inventory. We will look to make this move with funding or sustained growth in the<br />

future.<br />

Technology<br />

The <strong>Pod</strong> team will need tools to market, manage prospects, and create pipeline. This<br />

includes a marketing automation tool like Marketo, and a CRM solution like Salesforce.<br />

The hardware and software behind <strong>Pod</strong> has already been created, but it will need to be<br />

re-developed for larger scale. This includes a better front and back-end website and an<br />

upgrade to our <strong>Pod</strong> device to create an even simpler user experience.<br />

Equipment & Tools<br />

We will outsource tooling and manufacturing to produce the <strong>Pod</strong> systems, so we do<br />

not need any tools and equipment on our end to do this. We will need IT equipment to<br />

support the day-to-day operations in the future. Major equipment includes computers<br />

and possibly a server.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

10


<strong>Pod</strong> Giving<br />

Milestones & Metrics<br />

Milestones Table<br />

Milestone Due Date Details<br />

Partner with Payment<br />

Processor<br />

Central Indiana Wesleyan<br />

Church Deal closed<br />

Net New Churches Q1<br />

2016: 13<br />

Net New Churches Q2<br />

2016: 62<br />

Finalize Manufacturing<br />

<strong>Plan</strong><br />

January 01, 2016<br />

February 29, 2016<br />

April 01, 2016<br />

July 01, 2016<br />

July 01, 2016<br />

Partner with CardConnect, a payment processor, by<br />

end of year.<br />

Central Indiana Wesleyan Churches (62 in total) have<br />

expressed interest in <strong>Pod</strong> at all locations. <strong>Plan</strong> to<br />

finalize agreement by end of February.<br />

By the end of 2016 Q1, <strong>Pod</strong> should have added 13 net<br />

new churches.<br />

By the end of 2016 Q2, <strong>Pod</strong> should have added 62 net<br />

new churches.<br />

<strong>Pod</strong> should have defined a plan for mass production by<br />

July 1, 2016.<br />

<strong>Pod</strong> Salvation Army Deal<br />

Closed<br />

July 15, 2016 Finalize Salvation Army Red Kettle pilot for 2016.<br />

Net New Churches Q3<br />

2016: 85<br />

First Prototype of Mass<br />

Production<br />

October 01, 2016<br />

October 01, 2016<br />

By the end of 2016 Q3, <strong>Pod</strong> should have added 85 net<br />

new churches.<br />

By end of Q3 2016, we should have our first prototype<br />

of the mass produced <strong>Pod</strong> units.<br />

Series A Funding December 31, 2016 <strong>Pod</strong> should have secured Series A Funding by the end<br />

of 2016.<br />

Net New Churches Q4<br />

2016: 95<br />

January 01, 2017<br />

By the end of Q4 2016, <strong>Pod</strong> should have added 95 net<br />

new churches.<br />

11<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.


<strong>Pod</strong> Giving<br />

Company<br />

Overview<br />

Ownership & Structure<br />

<strong>Pod</strong> Giving is a registered limited-liability-corporation in the state of Indiana. Our two<br />

founders, Michael Yonke and Ben Royal, are co-owners with equal shares, and there is<br />

one future hire, James Sharp, who focuses on sales and customer relationships. There<br />

is one outside investor, a family member to one of the owners, whose investment will<br />

convert to equity when the company decides to sell shares of preferred stock in a<br />

priced round.<br />

Company History<br />

The original idea for <strong>Pod</strong> took place 10 years ago during an all-school church service in<br />

Fort Wayne, Indiana. Even a decade ago in a dusty gym between choir hymns, they<br />

asked each other why it wasn't convenient to give during church for those not carrying<br />

cash. Now that thought rings truer than ever. Best friends then and now, Ben and<br />

Michael were armed with new skill sets after college and decided to hone in on their<br />

talents and build the first <strong>Pod</strong> device by themselves, everything from writing software<br />

to 3D modeling. They created a minimum viable product in late 2014 and beta tested<br />

the idea in a handful of churches in the Indianapolis area during 2015. The product was<br />

well received by both Pastors and churchgoers providing up to a 50% increase to inservice<br />

giving. Since then, they've made upgrades to the MVP adding more<br />

functionality. They both work at technology companies in downtown Indianapolis - Ben<br />

at Salesforce in IT and Michael at Appirio in marketing. <strong>Pod</strong> is currently a second job<br />

for them working nights, weekends, and during any available free time. They recently<br />

brought on James Sharp, who shares their same passion for charitable giving, to focus<br />

on adding customers. <strong>Pod</strong> caught on with local churches and fundraisers, they're off<br />

and running. and they're excited to have the opportunity to use technology to help<br />

others.<br />

Team<br />

Our business is a collaboration between three good friends: Ben Royal, Michael Yonke,<br />

and James Sharp. Ben is focused on the technology behind <strong>Pod</strong>, and his experience<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

12


<strong>Pod</strong> Giving<br />

comes from working in IT at Salesforce. Michael is focused on product, user<br />

experience, and marketing, and his experience comes from working in marketing<br />

at Appirio. James is focused on sales, and he has an outstanding record leading one of<br />

Appirio's sales teams.<br />

The combination of technology, marketing, and sales within the core team has proven<br />

to be advantageous in growing <strong>Pod</strong> from an idea to a valuable product in the<br />

Indianapolis area.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

13


<strong>Pod</strong> Giving<br />

Financial <strong>Plan</strong><br />

Forecast<br />

Key Assumptions<br />

Our current data from our 12-month Pilot averages to about $400 in donations each<br />

week per <strong>Pod</strong>; we assume the average church will need 4 <strong>Pod</strong>s resulting in about<br />

$11,440 a month in donations processed. Our discussions with potential payment<br />

processing partners has us to believe the interchange fee will be 2.5% per donation.<br />

<strong>Pod</strong> will have a list price of 3.5% per donation (leaving a 1% margin for profit or<br />

contract negotiation) and cost $50 per month per pod. For the forecast we estimate the<br />

average sale will be 3% per donation (0.5% margin) and $35 per pod per month.<br />

<strong>Pod</strong> assumes 5 churches per month will be added in FY16, 40 in FY17, and 75 in FY18.<br />

The large jump in revenue in F16 Q1 is assuming the Central Indiana Wesleyan Church<br />

deal goes through and adds 62 churches over 3 months.<br />

The jump in FY17 to FY18 is attributed to:<br />

1. Recognition of <strong>Pod</strong>.<br />

2. The ability to do more conferences and travel to land large deals.<br />

The jump from FY16 to FY17 is due to the assumption that:<br />

1. <strong>Pod</strong> will be mass produced in FY17.<br />

2. All 3 current members of <strong>Pod</strong> will be solely devoted to <strong>Pod</strong> and not have<br />

additional work responsibilities.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

14


<strong>Pod</strong> Giving<br />

Revenue by Month<br />

Net Profit (or Loss) by Year<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

15


<strong>Pod</strong> Giving<br />

Revenue Forecast<br />

FY2016 FY2017 FY2018<br />

Revenue<br />

0.5% of Donations $28,428 $156,322 $431,227<br />

<strong>Pod</strong> Subscriptions $99,410 $546,580 $1,507,787<br />

<strong>Pod</strong> Device Sale $189,955 $164,048 $139,715<br />

Total Revenue $317,793 $866,950 $2,078,729<br />

Direct Cost<br />

Merchant Cost Per Church $6,391 $35,137 $96,929<br />

COGS $189,955 $164,048 $139,715<br />

Technology & Design $2,760 $102,530 $2,760<br />

Marketing $3,600 $18,000 $18,000<br />

Office $12,000<br />

Legal & Administrative $20,004 $20,004 $20,004<br />

Expense Contingency (10%) $22,273 $33,972 $28,940<br />

Total Direct Cost $244,983 $373,691 $318,348<br />

Gross Margin $72,810 $493,259 $1,760,381<br />

Gross Margin % 23% 57% 85%<br />

Financing<br />

Use of Funds<br />

<strong>Pod</strong> plans to obtain funds late in FY15 and early in FY16 to cover the operating loss<br />

expected to ramp up operations and land the Indiana Wesleyan church deal (62<br />

churches). These funds will be used on legal fees with the contract, the cost of goods<br />

sold to produce, small amount of inventory of <strong>Pod</strong>s for these churches, and any<br />

marketing materials needing to be produced to support these churches. We expect<br />

this amount to be between $20,000-30,000 to sustain December to April cash flow.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

16


<strong>Pod</strong> Giving<br />

Towards the end of FY16, <strong>Pod</strong> will also engage in funding to design and manufacture a<br />

mass producible product to support and sustain the FY17 and FY18 growth plans. We<br />

expect the funding need here to be between $75,000-100,000 based on initial<br />

estimates.<br />

Sources of Funds<br />

<strong>Pod</strong> founders have continuously operated the company out of their own funds while<br />

receiving one investment from a family member to support a redesign of the product.<br />

<strong>Pod</strong> founders will continue to operate this way until the business can sustain itself and<br />

the members of the organization.<br />

To obtain the source of funds needed, <strong>Pod</strong> will give the first opportunity to friends and<br />

family. <strong>Pod</strong> will look to secure $20,000-30,000 in the next 3 months for initial expenses<br />

and then look for larger investments mid-year to cover the design and manufacturing of<br />

a mass produced product.<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

17


<strong>Pod</strong> Giving<br />

Statements<br />

Projected Profit & Loss<br />

FY2016 FY2017 FY2018<br />

Revenue $317,793 $866,950 $2,078,729<br />

Direct Costs $244,983 $373,691 $318,348<br />

Gross Margin $72,810 $493,259 $1,760,381<br />

Gross Margin % 23% 57% 85%<br />

Operating Expenses<br />

Salary<br />

Employee Related Expenses<br />

Total Operating Expenses<br />

Operating Income $72,810 $493,259 $1,760,381<br />

Interest Incurred<br />

Depreciation and Amortization<br />

Income Taxes $0 $0 $0<br />

Total Expenses $244,983 $373,691 $318,348<br />

Net Profit $72,810 $493,259 $1,760,381<br />

Net Profit / Sales 23% 57% 85%<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

18


<strong>Pod</strong> Giving<br />

Projected Balance Sheet<br />

FY2016 FY2017 FY2018<br />

Cash $72,810 $566,069 $2,326,450<br />

Accounts Receivable $0 $0 $0<br />

Inventory<br />

Other Current Assets<br />

Total Current Assets $72,810 $566,069 $2,326,450<br />

Long-Term Assets<br />

Accumulated Depreciation<br />

Total Long-Term Assets<br />

Total Assets $72,810 $566,069 $2,326,450<br />

Accounts Payable $0 $0 $0<br />

Income Taxes Payable $0 $0 $0<br />

Sales Taxes Payable $0 $0 $0<br />

Short-Term Debt<br />

Prepaid Revenue<br />

Total Current Liabilities $0 $0 $0<br />

Long-Term Debt<br />

Total Liabilities $0 $0 $0<br />

Paid-in Capital<br />

Retained Earnings $72,810 $566,069<br />

Earnings $72,810 $493,259 $1,760,381<br />

Total Owner's Equity $72,810 $566,069 $2,326,450<br />

Total Liabilities & Equity $72,810 $566,069 $2,326,450<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

19


<strong>Pod</strong> Giving<br />

Projected Cash Flow Statement<br />

FY2016 FY2017 FY2018<br />

Net Cash Flow from Operations<br />

Net Profit $72,810 $493,259 $1,760,381<br />

Depreciation and Amortization<br />

Change in Accounts Receivable $0 $0 $0<br />

Change in Inventory<br />

Change in Accounts Payable $0 $0 $0<br />

Change in Income Tax Payable $0 $0 $0<br />

Change in Sales Tax Payable $0 $0 $0<br />

Change in Prepaid Revenue<br />

Net Cash Flow from Operations $72,810 $493,259 $1,760,381<br />

Investing & Financing<br />

Assets Purchased or Sold<br />

Investments Received<br />

Change in Long-Term Debt<br />

Change in Short-Term Debt<br />

Dividends & Distributions<br />

Net Cash Flow from Investing &<br />

Financing<br />

Cash at Beginning of Period $0 $72,810 $566,069<br />

Net Change in Cash $72,810 $493,259 $1,760,381<br />

Cash at End of Period $72,810 $566,069 $2,326,450<br />

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret<br />

information and is shared only with the understanding that you will not share its contents or ideas with<br />

third parties without the express written consent of the plan author.<br />

20

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!