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