PACT Magazine
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
<strong>PACT</strong> BUSINESS CASE<br />
DAVID CHAPMAN, THOMAS DUFFY &<br />
SAM STEWART
EXECUTIVE SUMMARY<br />
The main purpose of this business case is to thoroughly<br />
investigate the feasibility and achievability surrounding the<br />
new product development of the Pact system, and to outline<br />
the business in an efficient manner to potential investors. The<br />
process engaged procedures to analyse and assess the many<br />
facets of starting a product centred business. In conjunction<br />
with the product development of Pact, the business case was<br />
generated to thoroughly outline details of the product and<br />
where it is situated in the market. Strategies on market entry<br />
were devised using several tools to holistically visualise and<br />
forecast the business plan. Elements of this included target<br />
markets, competitive advantage, IP protection strategies, value<br />
propositions, revenue streams, potential channels, distribution<br />
methods, activities, resources and partners. Following this, the<br />
focus shifted to funding and investment requirements through<br />
doing intricate costing analysis to align with the previously<br />
stipulated market entry strategy. The potential risks were<br />
assessed and recognised which aided in the formulation of<br />
reduction strategies.
CONTENTS<br />
The Team..........................................................................................01<br />
The Problem......................................................................................03<br />
The Solution......................................................................................05<br />
Market Size and Share....................................................................09<br />
Market Info.......................................................................................11<br />
Competitive Advantage...................................................................13<br />
Intellectual Property.........................................................................15<br />
Market Entry Strategy......................................................................17<br />
Business Model................................................................................19<br />
Funding Requirements....................................................................23<br />
Costing Analysis...............................................................................25<br />
Returns............................................................................................28<br />
Risk and Reduction..........................................................................29<br />
Business Model Expanded..............................................................31
THE TEAM<br />
Thomas Duffy<br />
Research and Development<br />
01 <strong>PACT</strong>
David Chapman<br />
Technical Production<br />
Sam Stewart<br />
Product and Digital<br />
Marketing<br />
<strong>PACT</strong> 02
THE PROBLEM<br />
Every person deserves the right to a safe and secure house and the peace of mind<br />
which ensues. But in a time of low home ownership and high rentals, a security<br />
system can be somewhat out of reach. The original model of a home security<br />
system relies on an external company to set up and monitor your security, leaving<br />
it in the hands of someone else. These prices and systems are not always viable<br />
options for low income households and people who are renting, as they can come at<br />
a significant cost and aren’t easily relocated when they wish to vacate the property.<br />
All these elements work together to set up barriers for home security, which don’t<br />
need to exist in this day and age.<br />
With household burglary being one of the most widespread crimes throughout<br />
Australia, at over 300 000 cases reported annually, there is a clear hole in the<br />
market. Reports say that Australians are aware of this, with around 36% of them<br />
believing that their house is likely to be burgled in the forthcoming year (Australian<br />
Institute of Criminology - Household burglary, 2016).<br />
Our target market will generally consist of people looking for an alternative<br />
standalone security system that is both simple and unobtrusive. This market will be<br />
made up of low income households, students and the rental market. Creating a<br />
versatile solution, allowing people to control their own security, setting up what they<br />
wish to monitor and when without having to rely on an external company.<br />
We are working to solve this problem by providing a simple to use entry level home<br />
security system that can be monitored and managed independently, requiring only<br />
power, an internet connection, a smart phone and a house you wish to secure.<br />
Giving users an extra layer of defense while bypassing the complications that come<br />
with conventional security systems and giving the consumers the peace of mind<br />
they deserve.<br />
03 <strong>PACT</strong>
<strong>PACT</strong> 04
05 <strong>PACT</strong><br />
THE DESIGN SOLUTION
Pact is a standalone home security system that is based from a monitoring unit<br />
utilising proximity sensing, video and audio recording and a clever key system as<br />
well as separate monitors for extra security around the home. It operates through<br />
the home WiFi network and uses smartphones and an application interface to<br />
set up, control and monitor the system. Pact recognises when a smartphone is<br />
connected to the network and uses this as a smart key arming or disarming the<br />
security system. This eliminates the often unpleasant passcode process apparent in<br />
many home security systems on the market.<br />
Pact operates by using the home WiFi network allowing Pact to be an isolated and<br />
standalone system with no reliance on external resources evident in most standard<br />
home security systems. The installation, monitoring and maintenance processes can<br />
now be executed by the user where typically these were handled through external<br />
companies. Connecting the system is done through the application making the<br />
installation process simple and hassle free. Being controlled internally ensures that<br />
the system is secure from people outside the network and from people without<br />
access. The system only draws a small amount of data as a result of the uploading<br />
of video streamed content to the user’s phone. Other benefits of utilising WiFi<br />
connectivity include: automatic or user controlled software updates, the ability to<br />
disconnect, transport and reconnect the system without affecting the settings or<br />
user defined presets as well as the ability to monitor the home remotely through the<br />
smartphone application.<br />
The main component of this system is the Pact monitor unit which can be positioned<br />
anywhere in the home with WiFi connectivity. This small cylindrical tower has a<br />
minimal user interface with only one button on the product. Using intuitive gestures<br />
this button turns the device on and off, syncs the device to other monitoring units<br />
and temporarily disables monitoring. This is aided by a subtle, unobtrusive internal<br />
lighting system that provides immediate feedback and communicates the devices<br />
current operations to the user. Positioned at the front of the unit is a small wide<br />
angle camera that captures motion when the system is armed. At the rear, below<br />
the button is a USB Micro B connection to power the device through a rechargeable<br />
Lithium-Ion battery and is also used to extract any data stored on the internal<br />
memory. The product was designed to be integrated within any household so a<br />
monochromatic aesthetic combined with a contemporary minimalist form was<br />
employed.<br />
<strong>PACT</strong> 06
To enhance the home’s security network multiple devices can be connected.<br />
These can all work together within the same network to monitor access points<br />
throughout the house. A small remote provided with the product allows the<br />
user to disarm the security system if their smartphone is unable to function<br />
ordinarily. The low-energy bluetooth enabled remote is coded to communicate<br />
with the monitoring unit from which it was originally paired. An additional<br />
product to the Pact system is a low-energy bluetooth tag to be fitted to a collar<br />
of household pets. This provides the monitoring units with the proximity of the<br />
animal in order to not trigger the alarm yet still remain active in monitoring for<br />
intruders.<br />
At the centre of the system is an application which allows the user to control<br />
and define settings of their personal security system. Through this, the user has<br />
the ability to define what actions will happen as a result of the system being<br />
triggered. For example, a notification may appear suggesting a disturbance in<br />
the user’s apartment. The Pact application will present an array of predefined<br />
options which enables the user to select an appropriate course of action. Such<br />
actions may include activating an alarm deterrent, contacting neighbours or<br />
friends to check the house and even shortcuts to contact emergency services.<br />
From here, they can also record and stream the video taken from the hub and<br />
other connected monitoring units.<br />
Custom security modes can be created based around schedules and habits.<br />
Using WiFi password protocols, the system can be instructed to accommodate<br />
for many people who may enter or exit the house that are not paired with<br />
the home WiFi. Family members, regular visitors or temporary guests can<br />
gain access to the house or apartment without giving the Pact user constant<br />
notification. Through the application interface, the devices can be managed<br />
to perform actions such as syncing, arming, disarming, suspending as well<br />
as updating software. The application enables the user to have access to<br />
information such as instructions, warranty and also provide help through<br />
frequently asked questions and connections to chat, telephone and email<br />
support services.<br />
07 <strong>PACT</strong>
<strong>PACT</strong> 08
MARKET SIZE & SHARE<br />
In 2015 to 2016, the domestic market accounted for around 20% of industry<br />
revenue in the security systems market. This is influenced by both perceived and<br />
actual shifts in criminal activity as well as a need to feel safe and secure in one’s<br />
home, regardless if you own, rent or board. The security system installation and<br />
monitoring market and the industry as a whole has grown at 2.8% annually<br />
since 2011, despite data from the Australian Bureau of Statistics saying that<br />
over the past 5 years, crime rates have generally declined (Crime Victimisation,<br />
Australia, 2014-15, 2016). It is slowly becoming common place for households<br />
to integrate security systems with other systems within their house, but this is<br />
only really evident in either major renovations or the construction of new houses.<br />
There has been a trend leaning away from traditional security methods but this<br />
market is still relatively unfulfilled within Australia. Due to this, the market seems<br />
to be increasing, and there is expected growth of 1.9% til 2021.<br />
The security system installation and monitoring market in 2016 is worth $1.7<br />
billion, with the domestic market segments making up 20% of this market,<br />
giving it a value of around $340 million (Security System Installation and<br />
Monitoring in Australia Market Research, 2016). By definition, the domestic<br />
home security market is where Pact will compete, but from our research, our<br />
target markets fall outside of this market. Pact works to overcome the barriers of<br />
entry to this market that many of our target market may face.<br />
09 <strong>PACT</strong>
SECURITY MARKET<br />
IS WORTH $1.7B<br />
GROWING 1.9%<br />
ANNUALLY TIL 2021<br />
<strong>PACT</strong> 10
MARKET INFO<br />
With external influences from the economy, the government and employment<br />
affecting how and where people spend their money, less people are attempting<br />
to purchase a home and are continuing to rent. Renting has been on the steady<br />
increase over the last few years, with around 35% of Australians currently living in<br />
rental properties, this percentage is only going to increase as the property market<br />
rises. Based on Australia’s current population, that would mean that over 8 million<br />
people are currently renting within Australia, this market is Pact’s primary target<br />
market (The Australian housing market, 2015).<br />
The second target market Pact aims to address is low income households who can’t<br />
justify the expenses associated with traditional security systems but need them<br />
the most due to the lower socioeconomic areas they may live in. Based on ABS<br />
statistics from 2014, around 2 million people between 15 and 64 years of age<br />
lived in low income households within Australia. These households had a weekly<br />
equivalised disposable income of between $205 and $511 (Household Income and<br />
Wealth, 2016).<br />
The third target market to be serviced by the Pact system is students, both domestic<br />
and international. Australia has roughly 1.3 million people who are currently<br />
undertaking tertiary education, with 25% of these considered to be international<br />
students. Many of these students would also fall under the category of renting both<br />
privately and through student accommodation facilities, so they would make up a<br />
portion of the rental market (Student Numbers at Australian Universities, 2016).<br />
11 <strong>PACT</strong>
Once these three areas had been analysed and the non-applicable age<br />
demographics removed, crossovers between markets and users per household had<br />
been accounted for. The estimated total addressable market for the Pact system<br />
would sit around 5 million users within Australia.<br />
Due to the specialised purpose of the Pact system it would sit low range in regards<br />
to its market penetration rate. This penetration rate has been estimated at roughly<br />
3%. From this estimation, the total market volume would be estimated at 150000.<br />
Target customers × Penetration rate =<br />
Market volume<br />
5000000 x 3% = 150000<br />
From here the monetary average value of the<br />
product was calculated at an estimate of<br />
$100 per product.<br />
Market volume × Average value =<br />
Market value<br />
150000 x $100 = $15 million<br />
Based on the target customers, penetration rate, market volume and average<br />
product value, Pact has a market value of $15 million. This value will include both<br />
early adopters and laggards, due to the market and the product itself, we believe we<br />
will see 10% of this market value in returns within the first year.<br />
At this point these are still estimates. We do believe they are an accurate<br />
representation of our market and return forecasts but until we receive further funding<br />
for a more in depth market analysis these estimates will suffice.<br />
Further analysis would see the implementation of both best-case and worst-case<br />
scenarios in addition to the outlined expected scenario. These assumptions will be<br />
monitored and modified if needed to accurately reflect the financial expectations of<br />
the business.<br />
<strong>PACT</strong> 12
COMPETITIVE<br />
ADVANTAGE<br />
Pact is an affordable and simple to use home security system that allows users to<br />
remotely monitor the safety of their own home. As it stands, the current Australian<br />
home security market is focussed on semi-permanent, expensive and subscription<br />
based services which leaves a large and untapped market for the medium-low<br />
income households, students and renters.<br />
Pact’s home security system is a perfect solution for our target customers due to<br />
the convenience and peace of mind it provides with remote functionality and use<br />
of smart technology as opposed to the primitive services within the current market.<br />
Pact’s competitive advantage also lies in the staff and founding partners of the<br />
company. With a background and expertise in product development and innovation,<br />
the Pact team employs strategies and activities to ensure success which include<br />
research and development, production and marketing.<br />
When understanding a company’s competitive advantage, each company’s value<br />
proposition can be categorized into three value disciplines being operational<br />
excellence, customer intimacy and product leadership. Each of these strategies<br />
reflect the unique activities that provide a competitive advantage relevant to the type<br />
of business to which it operates.<br />
For a company to be competitive, it must adhere to all of the aforementioned<br />
competitive advantage disciplines, although excel in one. Pact aims to gain a<br />
competitive advantage through operational excellence as a competitive strategy as<br />
this strategy occurs through cost leadership. Although this strategy is not typically<br />
aligned with companies aiming to be ‘first to market’, it is forecasted that other<br />
companies will soon follow into the Australian home security market, and having<br />
existing relations with our target user, Pact will unavoidably be competing in this<br />
discipline. This strategy will also resonate with our target customer due to their lowmedium<br />
disposable income to which they can spend on such products.<br />
13 <strong>PACT</strong>
To fulfill and deliver the company’s value proposition to its customers, Pact will be<br />
heavily involved in research and development, production and marketing. As the<br />
Pact system aims to engage a new market, retaining a first mover advantage and<br />
staying innovative is crucial to Pact’s success. New product research, new product<br />
development, existing product updates, and innovation are activities which Pact<br />
must retain a strong focus. Remaining critical and astute, Pact must oversee the<br />
production process, manage production capacity and planning whilst also managing<br />
quality control. Market research, strategy, communications and sales support are all<br />
key marketing activities which are crucial to the value proposition of the company.<br />
<strong>PACT</strong> 14
INTELLECTUAL<br />
PROPERTY<br />
The protection of intellectual property is a necessary consideration in this design<br />
process as it can assist in the validation of the product as well as the position within<br />
its corresponding markets. Through looking at patents on home security solutions<br />
it is evident that the Pact system is perhaps not suitable to be patented in terms of<br />
the fundamental function of in-home security monitoring, however would be better<br />
suited to both a design registration and a trade mark registration.<br />
After preliminary research it was concluded that the Pact system, in particular, the<br />
central hub unit, warrants a design registration due to the contemporary design<br />
of the device. A registered design provides the owner protection for the visual<br />
appearance of the product as well as exclusive rights to commercially use, license<br />
or sell the design. By using a design registration, some functional elements of the<br />
design can also be protected. These include the wide angle lens, the user interface<br />
and the lighting feedback interface. In the electronic consumer market, five years of<br />
protection appears to be a generous amount of time due to the nature of the market,<br />
with products constantly being updated and evolving to keep up competition.<br />
The Pact brand itself permits a trade mark registration within the class in which<br />
it is positioned. The elements of this includes the ‘P’ logo, the logo in its entirety<br />
(‘P’ and ‘pact’), the name ‘Pact’ and the brand slogan ‘simply secure’. The pact<br />
system is positioned as a goods-class 9 product being an apparatus for recording,<br />
transmission or reproduction of sound or images; having the capabilities of data<br />
processing, computing through using computer software and performing tasks<br />
relating to surveying, photos, video, optical assistance, signalling and supervision. In<br />
the class of service category, the pact system resides in the 42 and 45 classes being<br />
a design and development of computer hardware and software (42) and a security<br />
service for the protection of property and individuals (45).<br />
15 <strong>PACT</strong>
The protection strategy involves actioning both forms of registration upon finalising<br />
the design prior to final production and any branding assets. Currently the name<br />
‘Pact’ and the slogan ‘Simply Secure’ are available in both goods-class 9 category<br />
and the service-classes 42 and 45 categories so this protection action is a viable<br />
option to pursue as it is relatively inexpensive and can last up to ten years.<br />
The costs associated with obtaining a ten-year trade mark include:<br />
Basic trademark application - $860<br />
Registration fee - $740<br />
The design registration is also a sensible option to protect the visual appearance of<br />
the Pact system and to obtain exclusive rights to commercially use, license or sell<br />
the design.<br />
The costs associated an individual design registration, according to the statutory<br />
fees under Division 81 of the GST Act of 1999, are as follows:<br />
Initial application cost - $250<br />
Examination cost - $420<br />
Design renewal cost (optional) - $320<br />
The examination period of the registration process can take up to 13 weeks so this<br />
will have to be factored into the timeline to account for any visual release of the<br />
product in regards to marketing and campaigns.<br />
<strong>PACT</strong> 16
MARKET ENTRY<br />
STRATEGY<br />
The market entry and customer acquisition strategy for the Pact system will occur<br />
over four main stages. These stages are Development, Support, Outreach and<br />
Innovation and aim to release a minimum viable product (MVP) to market through<br />
the expertise of strategic investment, thoughtful advertising and continuous<br />
innovation.<br />
Development<br />
The Pact system as it currently stands has been developed<br />
to exhaustion with the skills and expertise of the founding<br />
members. For the product to be developed further, Pact will<br />
need to hire professionals in both IT and software engineering.<br />
This intake will help completely develop our MVP. The MVP<br />
will follow the current design, internal wiring, and PCB layout,<br />
although support is needed when enabling these products<br />
to communicate together through an application interface.<br />
Developing the MVP is crucial to finding strategic investment,<br />
and this investment is key to the future of the Pact system.<br />
Support<br />
After creating a suitable operational prototype, Pact will seek<br />
strategic investment to take the product further in terms of<br />
development and refinement. Pact is looking to create strategic<br />
partnerships with investors who can not only help us monetarily<br />
but with industry connections and expertise to further develop<br />
our MVP. Further development of the MVP will lead to the<br />
monetisation of the business and will allow the investors to<br />
receive a return on investment from both time and money.<br />
Examples of such investment and partnership would include<br />
large technology suppliers and manufacturers. This would aid in<br />
keeping start-up costs low whilst providing expertise in an area<br />
which is important to business growth.<br />
17 <strong>PACT</strong>
Outreach<br />
Our MVP will be our initial launched product and will be<br />
executed through a Kickstarter campaign. This campaign will be<br />
used to aid in the promotion and pre sales of the Pact system.<br />
We aim to set a realistic and achievable goal for the campaign<br />
but do not wish to rely solely on the campaign for project<br />
funding. We are hoping to already be funded before the start of<br />
the campaign and are using the crowd-funding platform purely<br />
as a way to advertise the product. To drive potential customers<br />
to the Kickstarter campaign we will implement a marketing<br />
strategy that utilises both web and social media marketing. This<br />
would be implemented to grow a unique and organic customer<br />
base. Once the Kickstarter has been successfully funded,<br />
the Pact system will be sold through the Pact website and at<br />
appropriate trade shows. This will work to increase the brand<br />
awareness and also provide a direct sales channel to provide<br />
maximum profitability.<br />
Innovation<br />
As innovation is the forefront of Pact’s value proposition and<br />
business model, routing the incoming revenue from the 3rd stage<br />
(outreach) towards product development is essential. Pact will<br />
be able to be incrementally updated with new firmware whenever<br />
it is to become available, working to keep the first versions of<br />
the Pact system as reliable and advanced as the latest. This will<br />
be implemented to combat product obsoletion which is very<br />
prevalent in the current technological landscape.<br />
The first foreseeable innovation to the Pact system would be to<br />
move away from physical SD card data storage and move to a<br />
cloud based storage system. Currently, the Pact system stores<br />
the data on a SD card, which is great unless the system is to<br />
be stolen or damaged. Updating the system to a cloud storage<br />
system would alleviate this issue as well as provide a stronger<br />
network for the system to run off. In regards to our MVP and<br />
current product development, it was decided that developing<br />
a cloud compatible system would be too time and resource<br />
consuming for our initial product offering. Although, as revenue<br />
is acquired throughout the product’s development, the creation<br />
of the cloud system is a viable option which we can seamlessly<br />
implement into the current system.<br />
<strong>PACT</strong> 18
BUSINESS MODEL<br />
Partners<br />
• tech support<br />
• manufacturing<br />
• suppliers<br />
• insurance companies<br />
• security services<br />
• developers<br />
Activities<br />
Research and development:<br />
• innovation<br />
• new product development<br />
Production:<br />
• quality control<br />
• capacity<br />
• efficency<br />
Marketing:<br />
• first mover advantage<br />
• strategy<br />
• market research<br />
Cost Structure<br />
Service cost structure:<br />
• in house roles to minimise costs<br />
Product line cost structure:<br />
• fixed costs via quoting<br />
Resources<br />
• in house task loading<br />
• software<br />
• product support<br />
• multi-skilled employees<br />
• cloud software<br />
• IP protection<br />
• market data<br />
19 <strong>PACT</strong>
Value Proposition<br />
• flexibile<br />
• modern<br />
• remote access<br />
• product quality<br />
• customer support<br />
• firmware upgrades<br />
• support network<br />
Customer Relationships<br />
• tech support team<br />
• online resources<br />
• replacment<br />
• email list<br />
Customer Segments<br />
• 25+ years of age<br />
• low income households<br />
• rental market<br />
Channels<br />
Direct distribution:<br />
• telephone<br />
• online<br />
• kickstarter<br />
• trade shows<br />
Indirect distribution:<br />
• physical retailers<br />
• large maket share<br />
• partnerships<br />
An expanded explanation of<br />
the business model canvas<br />
is located at the end of the<br />
business case.<br />
Revenue Streams<br />
• online sales<br />
• partnerships<br />
• brick and mortar sales<br />
<strong>PACT</strong> 20
21 <strong>PACT</strong>
<strong>PACT</strong> 01
FUNDING<br />
REQUIREMENTS<br />
For Pact to successfully launch, an in depth budget needs to be created as well as a<br />
realistic outline of the funding requirements. Each task/goal/process was assessed<br />
and was either an estimated cost or a budgeted allowance.<br />
These are identified below for Pact’s first year of operation:<br />
Salary expenses<br />
Task/Goal/Process<br />
Budget<br />
Recruitment of IT and software engineering team $1000<br />
Salaries (founders working of minimal pay) $150000<br />
Superannuation $15000<br />
Total $166000<br />
Manufacturing<br />
Task/Goal/Process<br />
Cost<br />
CAD development<br />
In house<br />
Prototyping $20000<br />
Tooling $35585<br />
Materials $17874<br />
Component sourcing/purchasing $587000<br />
Manufacturing $24608<br />
Quality control $4600<br />
Packaging and handling $15000<br />
Total $704667<br />
23 <strong>PACT</strong>
Administrative/Operational expenditure<br />
Task/Goal/Process<br />
Budget<br />
Marketing & advertising $5000<br />
Web portal and online shop development<br />
In house<br />
Kickstarter fees<br />
5% of KS revenue<br />
Office and warehouse rental $22000<br />
Customer service<br />
In house<br />
Insurance $8000<br />
Travel expenses $6000<br />
IP expenses (Application, Fees, Renewals, Legal team, etc) $3000<br />
Accounting/bookkeeping<br />
In house<br />
Sundries $5000<br />
Total $49000<br />
For the Pact system to be manufactured, launched and to cover operating costs<br />
for the first year, an estimated $919667 is needed. This included manufacturing of<br />
50000 units. Presently, these are estimates based on manufacturing and supplier<br />
quotes and will be constantly updated to remain as accurate as possible.<br />
<strong>PACT</strong> 24
COSTING 50000 UNITS<br />
Injection moulded parts:<br />
Item Material Production Tooling Total Per Part<br />
Remote<br />
Top<br />
Remote<br />
Bottom<br />
External<br />
Shell<br />
$535<br />
($0.011 pp)<br />
$535<br />
($0.011 pp)<br />
$2,403<br />
($0.048 pp)<br />
$2,048<br />
($0.041 pp)<br />
$2,048<br />
($0.041 pp)<br />
$3,601<br />
($0.072 pp)<br />
$5,729<br />
($0.115 pp)<br />
$5,729<br />
($0.115 pp)<br />
$11,188<br />
($0.224 pp)<br />
$8,313 $0.166<br />
$8,313 $0.166<br />
$17,192 $0.344<br />
Base $784<br />
($0.016 pp)<br />
$2,955<br />
($0.059 pp)<br />
$10,426<br />
($0.209 pp)<br />
$14,164 $0.283<br />
Top Cap $535<br />
($0.011 pp)<br />
$2,048<br />
($0.041 pp)<br />
$5,729<br />
($0.115 pp)<br />
$8,313 $0.166<br />
Lens<br />
Housing<br />
$535<br />
($0.011 pp)<br />
$2,048<br />
($0.041 pp)<br />
$5,729<br />
($0.115 pp)<br />
$8,313 $0.166<br />
Internal<br />
Structure<br />
$9,275<br />
($0.185 pp)<br />
$5,413<br />
($0.108 pp)<br />
$7,167<br />
($0.143 pp)<br />
$21,854 $0.437<br />
Internal<br />
Structure B<br />
$3,272<br />
($0.065 pp)<br />
$4,447<br />
($0.089 pp)<br />
$6,804<br />
($0.136 pp)<br />
$14,523 $0.290<br />
Sub Total: $1.98 per part<br />
Standard Components:<br />
LED Ring (40mm) - Alibaba -$1.44<br />
Lens - Alibaba - $1.16 Per unit<br />
Micro B USB cable - Alibaba $0.5<br />
Li-Ion Battery 3.7v 2100 mah - $0.8<br />
SD Card - $1.8<br />
Sub Total: $5.70<br />
Hardware:<br />
Qty 2. M2x7mm Countersunk steel screw - $0.12 ($0.24)<br />
Qty 4. M4x12mm Machine steel socket cap screw - $0.08 ($0.32)<br />
Qty 2. M6x25mm Machine steel socket cap screw - $0.14 ($0.28)<br />
Sub Total: $0.84<br />
25 <strong>PACT</strong>
PCB Components:<br />
Microphone<br />
WiFi<br />
SD card slot<br />
Button<br />
Camera<br />
Bluetooth<br />
Cables<br />
Processors<br />
Micro B USB slot<br />
Sub Total: $5.20<br />
Packaging:<br />
Card tube - $0.12<br />
Instructions - $0.08<br />
Sub Total: $0.20<br />
Cost per unit:<br />
$13.92 AUD<br />
<strong>PACT</strong> 01
27 <strong>PACT</strong>
RETURNS<br />
As of April 2016, the three founding partners of Pact have accumulated $20000<br />
each for investment, giving the business $60000 to put towards initial prototyping<br />
and tech development. To get Pact to market, early-stage capital is needed from<br />
investors as well as some guidance as outlined earlier, this will work to accelerate<br />
traction and get the project to where it needs to be.<br />
After an in depth cost and pricing analysis, we have estimated that between now<br />
and getting Pact to market we would need an initial total capital investment<br />
of $1 million. This would work to cover salaries, manufacturing, administrative<br />
and operational expenditure for the first year. These costs are broken down in the<br />
funding requirements section of the report. After Pact’s first year, depending on the<br />
success of the business, a second stage of funding may be required.<br />
We have forecasted revenues for an outcome that sits between a conservative<br />
and an aggressive plan, this allowed us to understand and locate both ends of the<br />
spectrum as to where we believe we would sit in regards to our forecasted business<br />
growth and estimated returns. Based off these forecasts, Pact is estimated to break<br />
even within our 2nd financial year and is forecasted to grow steadily within Australia.<br />
Overseas scalability is yet to be considered within these calculations but they will be<br />
updated once we are established within Australia.<br />
<strong>PACT</strong> 28
RISK & REDUCTION<br />
As part of our managerial responsibilities, the Pact team have treated risk<br />
assessment as a highly important task. Within a business of this nature, risk is<br />
considered to exist in many areas, and where it is considered to be both necessary<br />
and practical, the risk will be factored into operating decisions.<br />
Pact has been designed in a way that can easily translate to manufacturing, but at<br />
this point is still at a prototype stage. As a result of this, there may be challenges<br />
and speed bumps that can potentially arise between now and product launch. These<br />
can potentially slow down progress but we are confident in our team and our ability<br />
to think around and over these barriers.<br />
General Risks<br />
The general risks that have been outlined may include but are<br />
not limited to product certification, tooling, manufacturing,<br />
distribution, component production and parts sourcing. We are<br />
not naive to these risks and leading up to manufacturing we<br />
are developing an in depth risk analysis and management plan.<br />
Issues that may arise have been broken down into the likelihood<br />
of them occurring (probability) and then the consequences of it<br />
happening (impact). By using this tool we are able to assess the<br />
risks as accurately as possible, evaluate them and appropriately<br />
manage them. We commit to being completely transparent<br />
with any issues we may face along the way, so that both our<br />
customers and investors can keep up to date with our progress.<br />
Environmental Risk<br />
At all times throughout growth, development and operations,<br />
Pact will adhere to the laws in both a legal and an ethical<br />
sense in regards to sustainable development. The team have<br />
developed and continue to develop the business and their<br />
manufacturing in accordance to international standards ISO<br />
14001 - Environmental Management Systems. This has helped<br />
map out a framework to monitor and implement an effective<br />
environmental management system so that the company may<br />
not fall behind present international standards in respect to<br />
green credentials.<br />
Investment Risk<br />
Pact stands to soon embark on a significant and somewhat<br />
aggressive growth phase, and due to this, the business is<br />
not without risk. But with the appropriate risk analysis and<br />
management plans, the team are confident that it will be both<br />
adequately monitored and managed.<br />
29 <strong>PACT</strong>
Deliverable Risks<br />
Pact is a product that we are proud to stand behind, and we<br />
hope that this will resonate with our customers. For us to<br />
achieve this though, we need to make sure that the product we<br />
deliver is as good as it possibly can be and provides the best<br />
possible customer experience. So to meet this, we do not wish<br />
to rush a product to market just to meet a deadline, we will do<br />
our very best to achieve what we need to in the designated time,<br />
but we refuse to compromise the quality of our product for any<br />
reason.<br />
<strong>PACT</strong> 30
BUSINESS MODEL<br />
EXPANDED<br />
Customer Segments<br />
The customer segments we have outlined are users who need an unobtrusive, self<br />
managed system. We have identified these people as 25+ years of age, families and<br />
homeowners of a medium to low income as well as people within the rental market.<br />
Value Proposition<br />
The benefit of the Pact system is its flexibility and modern take on the traditional<br />
security system. Allowing the users to wirelessly connect to and control the system<br />
remotely.<br />
As far as security systems go, the Pact system will sit outside the market of general<br />
security systems, as it is an affordable simple system, bypassing the complications<br />
that come with conventional security systems. Along with satisfying user needs<br />
through product quality, Pact also gives great customer support, with our customer<br />
relations providing ongoing support through maintenance, firmware upgrades and<br />
tech support. The depth of Pact’s customer relations is divided into two stages.<br />
Pact’s website is the first place for customers to find support for the Pact system,<br />
the website has FAQ’s which will solve the most common problems of the Pact<br />
system if they are to arise. If the website contingency plans are not able to solve<br />
these issues, the tech support service can. This service is able to serve more<br />
complex issues and is able to issue a new system should the current problems<br />
remain unsolved.<br />
Due to the WiFi compatibility of the Pact system, incremental firmware updates can<br />
also be rolled out to Pact devices should the user choose. This will appear as a popup<br />
notification on the user’s phone and keeps the company in touch as customer<br />
relations.<br />
Revenue Streams<br />
To monetise the Pact system, online sales providing direct consumer access will<br />
be implemented. Retail options of the system will also be provided through tech<br />
retailers such as JB Hi-Fi for a brick and mortar option.<br />
Channels<br />
To address the outlined customer segments, Pact aims to incorporate a multitude<br />
of both direct and indirect channels. Having telephone and the internet as direct<br />
distribution channels provides low cost distribution to a broad customer base. Pact<br />
will also provide or retail option if customers prefer the physical shopping experience<br />
instead.<br />
31 <strong>PACT</strong>
Direct Distribution<br />
Direct product distribution will occur through a multitude of avenues with aims of<br />
both product awareness and giving convenience to the user. A Kickstarter campaign<br />
will be implemented to work as an advertising platform and a pre-ordering service<br />
for the Pact system. Following this Pact will be offered through stalls at trade shows<br />
and appropriate events, this will allow the product to gain traction among the target<br />
users and will be a great opportunity to seek out feedback for the initial product<br />
offering. Once the Pact system is established and fine-tuned, purchasing options<br />
through telephone and internet will become a more prominent means of distribution.<br />
Indirect Distribution<br />
Indirect distribution will occur through retailers such as a JB Hi-Fi and Harvey<br />
Norman. Although this option will carry less profit, it is a convenient option for<br />
customers who prefer an honest opinion and have the ability to purchase a tangible<br />
product. On top of this, these retailers hold a large market share within the consumer<br />
electronics market, and these partnerships will help steadily increase brand<br />
awareness and Pact’s own market share. The Pact system is designed well, carries<br />
an appealing aesthetic and due to the quality and price point, the product would<br />
position itself well amongst competitors on the same shelf.<br />
Cost Structure<br />
To define the cost structure of the Pact business, service cost structure, product<br />
line cost structure and customer cost structure are to be analysed to ensure sound<br />
accounting and a viable business posture.<br />
Service Cost Structure + Business Operations<br />
The service cost structure for Pact implements a variable cost structure due to<br />
staff wages. Due to the expertise and experience of the company founders, most<br />
responsibilities including marketing, graphic design, business management and<br />
product development will all be done in-house with no outsourcing. As the majority<br />
of channels for product distribution are from an online presence, fixed costs for<br />
product distribution will be from an outsourced partner who specializes in this area.<br />
Product Line Cost Structure<br />
The product cost structure will have fixed costs that incur direct labour costs with<br />
a manufacturing overhead. These costs will be subject to the quoted price by a<br />
chosen manufacturer.<br />
<strong>PACT</strong> 32
Customer Cost Structure<br />
The company cost structure that Pact implements will employ a small tech support<br />
resource with a larger online resource in relation to customer care. A web page<br />
devoted to FAQ’s and error responses will allow for less staff although if this option<br />
does not solve the customer’s needs, the tech support service is available. Should<br />
the tech support service not be able to solve the problems at hand, the customer<br />
will receive a replacement Pact system. The cost incurred from the customer cost<br />
structure involves web maintenance, tech support staff wages and the cost of<br />
product replacement.<br />
Activities<br />
The key activities which are fundamental in fulfilling the value proposition of Pact<br />
are research and development, production and marketing. As the Pact system aims<br />
to engage a new market, acquiring a first mover advantage and staying innovative<br />
is crucial to Pact’s success. New product research, new product development,<br />
existing product updates, quality control and innovation are areas primary areas for<br />
Pact. Key activities in production include the production process, managing and<br />
maintaining the production capacity, production planning and also quality control.<br />
Strategy, market research, communications and sales support are all key marketing<br />
activities which are crucial to the value proposition of the company.<br />
Resources<br />
Pact is a product driven business which relies heavily on intellectual and human<br />
resources. The expertise of the company founders enables intensive, in-house<br />
task-loading, therefore exempting the company from high outsourcing costs. Other<br />
key resources imperative to the business’s success include software and product<br />
support. The key business resources are talented, multi-skilled employees, a reliable<br />
cloud software base, sound IP protection and accessibility to market data to allow<br />
the company to continuously innovate and retain a competitive advantage.<br />
33 <strong>PACT</strong>
Partners<br />
As the current expertise of Pact employees mainly relies around marketing, product<br />
development and production, expertise is required in other important areas for<br />
the company’s conception. Expertise in tech support and creation of the cloud<br />
software base is imperative to the business’s success and these partnerships would<br />
be crucial to Pact’s success. Other key partners required for Pact are those who<br />
would greatly extend the reach of the product. Examples of such partners are tech<br />
suppliers, manufacturing companies, insurance companies, security services and<br />
housing developers.<br />
<strong>PACT</strong> 34