homesoft business plan

30
1 HomeSoft Solutions Business Plan Developed by MIT student team in 15.390x 1. Executive Summary As of today, the single-family custom home construction industry is riddled with inefficiencies that often stem from the interactions between clients and contractors. Through industry research, our team has discovered that the product selection process is typically one of the most inefficient of these interactions, and our service is intended to mitigate this inefficiency and improve the process. Currently, product selection typically includes visiting overwhelming showrooms and searching for products throughout various websites, which may not make the necessary product information available for the contractor. HomeSoft Solutions is a web service that allows clients to make these otherwise time-consuming product decisions online without the presence of a business associate in a very efficient manner. With this service, businesses can enhance organization, reduce product research and client consultation time, and make changes to existing product orders seamlessly within a single document. Clients will benefit in a similar manner by being presented with a wider variety of product choices and the opportunity to make product decisions at their leisure, reducing the possibility of stressful interactions with business associates.

Upload: marvin-sis

Post on 01-Sep-2015

216 views

Category:

Documents


3 download

DESCRIPTION

plan business

TRANSCRIPT

  • 1

    HomeSoft Solutions

    Business Plan

    Developed by MIT student team in 15.390x

    1. Executive Summary

    As of today, the single-family custom home construction industry is riddled

    with inefficiencies that often stem from the interactions between clients and

    contractors. Through industry research, our team has discovered that the product

    selection process is typically one of the most inefficient of these interactions, and

    our service is intended to mitigate this inefficiency and improve the process.

    Currently, product selection typically includes visiting overwhelming showrooms

    and searching for products throughout various websites, which may not make the

    necessary product information available for the contractor.

    HomeSoft Solutions is a web service that allows clients to make these

    otherwise time-consuming product decisions online without the presence of a

    business associate in a very efficient manner. With this service, businesses can

    enhance organization, reduce product research and client consultation time, and

    make changes to existing product orders seamlessly within a single document.

    Clients will benefit in a similar manner by being presented with a wider variety of

    product choices and the opportunity to make product decisions at their leisure,

    reducing the possibility of stressful interactions with business associates.

  • 2

    HomeSoft provides several distinct values for both businesses and clients,

    which are derived from the following features:

    Clients can search through thousands of products within the web

    application through an advanced search engine by selecting a single product that

    matches their interests, which narrows the search field. After only a few iterations,

    only the most relevant options remain.

    After a product is added to the clients project through the web

    application, it is organized in real time within a spreadsheet that includes all

    pertinent data (cost, ordering information, etc.). The spreadsheet is available to

    business associates and can be modified at any time.

    Both consultation and product selection time are reduced for

    contractors and clients, saving considerable amounts of resources.

    Primary market research has revealed that on average, the product selection

    process consumes roughly 5-10 hours per week for both contractors and clients,

    and contractors do not typically charge extra for this time. Our calculations have

    indicated that for an average custom home construction project, over $7,000

    worth of time is lost throughout this process, which can be reclaimed through the

    use of HomeSoft solutions. This figure alone demonstrates the potential for the

    adoption of HomeSoft, which will be required in order for contractors to remain

    competitive with early adopters.

    Additionally, we expect clients to become enthralled with the service,

    promoting its use to contractors in order to save themselves valuable time and

    resources, which will encourage further adoption of the service. Contractors serve

    as our primary economic buyer, while clients (who may access the basic service

  • 3

    for free) serve as the end users. While alternative services are available, none of

    them currently address the inefficiency in the product selection process, instead

    focusing only on providing tools for contractors or clients, without connecting

    them.

    Potential competitors such as Houzz allow clients to find appropriate

    products and sources of inspiration, while BuilderTrend focuses exclusively on

    allowing contractors to organize projects effectively. HomeSoft intends to achieve

    market penetration with its unique service by marrying these two distinct features

    into a single service and creating value for contractors and their respective clients

    simultaneously. In order to preserve this advantage, intellectual property patents

    will be filed as required and additional features for both parties will be added to

    the service on a regular basis. It is anticipated that contractors will use HomeSoft

    in addition to alternative services. HomeSoft is aimed specifically at clients and

    construction companies/contractors interested in building new mid-value single-

    family homes or performing renovations/additions to existing homes.

    According to IBISWorld, there are approximately 175,000 establishments

    in the United States focused on the construction of new single-family homes, and

    over 95,000 establishments dedicated to remodeling single and multi-family

    homes. This brings the total addressable market potential to 270,000 unique web

    service subscriptions in the United States alone. Assuming subscriptions are sold

    at a price of $100-200 per month, the identified target market is worth between

    $324M-648M annually within the United States.

    Though HomeSoft will initially target the single-family custom home

    market segment, the concept can be leveraged to adjacent markets once the

  • 4

    business achieves significant beachhead market penetration. The HomeSoft sales

    process begins by incentivizing potential paying customers

    (contractors/construction companies) to adopt the product through

    advertisements and sales calls offering a free trial of the service for a single

    project. Once the time and monetary savings are realized, the minimum viable

    product is expected to sell itself; premium features can be accessed for an

    additional fee.

    Furthermore, clients using the HomeSoft service will be incentivized in a

    similar manner to upgrade to a premium membership, which will likewise unlock

    additional features. Our teams financial requirements include the salaries/benefits

    of employees and founders, the cost of a basic IT and communications

    infrastructure, and fees associated with web hosting and cloud storage services.

    These requirements are outlined with each stage of development and operation,

    as shown below:

    Stage 1 - Research and Development - $1.6M (8-12 months):

    During this stage, a team of 10 software developers and web designers will be

    hired to design and prototype a web application that meets the needs of the

    HomeSoft service.

    Stage 2 - Alpha Testing - $800,000 (4-10 months): In this stage, the

    web application will be heavily tested by the development team. Bugs and user

    interface adjustments will be addressed as required.

    Stage 3 - Beta Testing - $1.1M (2-3 months): In this stage, a team

    of 12 salespeople will be brought onboard to sell subscriptions of the web

    application to highly valuable companies and clients. Beta testing will be

    performed, and will rely on user feedback. The user interface will likely be

    adjusted in this stage. Any remaining bugs will be eliminated.

  • 5

    Stage 4 - Marketing and Sales - Approximately $3.6M annually:

    Advertisements will be purchased in magazines such as Builder and Better Home

    and Gardens, and subscriptions will be provided free of charge to a limited

    number of major companies who agree to advertise HomeSoft on their website.

    Social media will be used heavily for promotion, as well as consistent presence at

    expos across the country.

  • 6

    2. Founding Team

    Jake Avory, CEO - Jacob is a second-year graduate student at

    Massachusetts Institute of Technology studying aeronautical engineering. His

    prior experience includes management and process efficiency improvement of a

    small custodial business, as well as web design.

    Mark Sele, CFO - Marc is a senior undergraduate student at Berlin School

    of Finance & Management studying finance. He has worked for two years in one

    of the largest German banks and gained experience in M&A and Capital Markets.

  • 7

    3. Market Segmentation and Selection of the Beachhead Market

    The building construction sector was segmented into commercial,

    residential, and industrial building construction industries. ABC software will

    provide the greatest value to the residential building industry, and thus was

    selected as the target market.

    This segment was then further divided into single and multi-family

    segments. The single-family segment was selected due to the relatively high rate of

    custom home and remodeling jobs, and the beachhead market was identified as

    the mid-value homes within this segment.

    $338B is spent each year on building construction, of which nearly $114B

    is dedicated to residential construction. The residential construction sector is

    expected to grow through 2018 at an average of 8.3%, with growth drivers

    including interest rates, value of construction, per capita disposable income, and

    the national unemployment rate. The figure below illustrates the market

    segmentation process and revenue streams of each identified segment.

  • 8

  • 9

    4. Total Addressable Market Size (TAM)

    In Calculating the TAM, we took a two-pronged approach. After

    interviewing a number of contractors and doing due diligence, we discovered that

    the volume of work that each contractor takes on varies substantially. Feedback

    we received was mixed, with smaller contractors preferring a one-time fee per

    project and larger contractors having a preference for a monthly fee. Based on

    this feedback, we calculated our TAM both ways to establish a price point for the

    product that come to the same total. This proved that either monetization

    approach is viable, as well as a hybrid approach if we deem it necessary.

  • 10

    5. End User Profile and Persona

    Personifications of the beachhead market were derived directly from

    information gathered through interviews of single-family custom homeowners

    and home building companies. Both are represented here as end-users and

    economic buyers, respectively.

    End-User : Jane Herthel is a 38 year-old Caucasian woman. She is on a

    marketing team for Oracle Corporation, telecommuting from home in Santa

    Barbara, CA. Jane has in income of $65k per year, but combined with her

    husband Chris, the household income is $215k per year, pending Chris year-end

    bonus which makes up 20% of his income on average. She attended the

    University of California Los Angeles (UCLA), earning a BA in marketing and

    communications. Jane and Chris have a newborn baby girl. Her family lives in Los

    Angeles, a two hour drive South from Santa Barbara.

    Jane has not been a standout employee since she decided to have a baby, at

    which point, that became her number one priority. She is not expecting a

    promotion nor does she want any more responsibility, but is expecting a gradual

    increase in salary over time. She attends several marketing seminars and

    conferences around the US every year for Oracle Corporation.

    Jane listens to 80s and 90s pop and alternative music, such as Dave

    Matthews Band and Madonna. Most of her friends live in the greater Los

    Angeles area and have families of their own. Jane spends most of her time with

    other mothers and their children who she met through social meet-up groups in

    Santa Barbara. They take the kids to the beach, the park, the zoo, and other

  • 11

    attractions in town. Jane goes for a walk every morning with a revolving handful

    of women in the neighborhood.

    Janes hero is her mother. She is motivated to mold the environment in

    which she will raise her daughter. What Jane fears most is her family being broken

    up in any way as well as losing any financial income stream, on which they so

    heavily depend. Her priority is raising her daughter, having the perfect home,

    and having her parents visit and stay in her manicured guest bedroom.

    Economic Buyer : Bryan Henson, a 40 year-old Caucasian male, is the

    President of Allen Associates Construction in Santa Barbara, California. Bryan

    makes $200k per year, pending his sales bonus, which makes up the majority of

    his salary. Bryan earned a BA in business management from Humboldt State and

    a Masters of Science in Environmental Business Management from the

    University of California, Santa Barbara. Bryan has a wife, two daughters, and a

    newborn son. He is married to his job and the idyllic scenario that the company

    grows into something magnificent. Bryan has done well for himself, starting with

    the company as a project manager and working his way into the role of president.

    His aspirations have changed to growing the company and making it more

    profitable. He is an active member of the community in Santa Barbara, the US

    Green Building Council, National Association of Home Builders, and The Young

    Presidents Organization. Bryan attends many conferences and presentations each

    year. He is constantly seeking ways to increase the bottom line of his company.

    Bryan listens to Van Morrison and other similar soft rock music. A good

    segment of his social life is work-related, as his bread and butter is getting jobs

    from his community. The rest of his time is spent at his home in Ojai, California,

  • 12

    sitting by the pool with his family and trying to relax, winding down from the

    high stress environment of homebuilding. Bryans heroes are young & successful

    CEOs of companies akin to Allen Associates, clever Authors such as Malcolm

    Gladwell, and famous clients he has had in the past.

    Bryan is motivated by money, increasing his companys bottom line and

    decreasing his stress level, figuring out clever management techniques to delegate

    responsibility to other people in the company, and the overall growth of his

    company, aiming at branching out to satellite cities in California. Bryans biggest

    fears are the next housing bubble bursting, lawsuits from past or current clients

    that could wipe out the company, the safety of his children, and insubordination

    from people that work for him. His priorities include increasing his bottom line

    and breadth in the marketplace, continuing to make strides forward in his career

    path no matter what direction it takes him, making time for raising his kids, and

    making his wife happy.

  • 13

    6. Value Proposition

    The market for HomeSoft Solutions is two-sided, with single-family

    custom home contractors as the economic buyers and their respective clients as

    the end users. The Figure 1 below illustrates how HomeSoft streamlines the

    process of selecting and ordering products, with the transparent steps being

    eliminated from the process, reducing it to a 4 step process.

    Primary market research has indicated the when building a new home, the top

    priorities of the end users are to make the perfect product selection and keeping

    cost and time consumption as low as possible. Current construction clients will be

    propelled to adopt HomeSoft because it provides them with more product

    options, greater pricing transparency, a reduced level of stress throughout the

    process, and is expected to reduce product selection time by at least 50%. The

    transparent red steps show how clients currently make product selections, all of

    which are replaced through using the HomeSoft website. The end users priorities

    are in saving time and reducing stress during product selection, and HomeSoft

    satisfies both of these simply and elegantly.

    Figure 1: The current product selection cycle (transparent) and the product

    selection cycle with HomeSoft.

  • 14

    Figure 2: Time consumption and cost of the product selection process in

    the as is state versus the possible state with HomeSoft.

  • 15

    The value proposition to the contractor comes in the form of reducing the

    time and energy spent on assisting the client to make product decisions, resulting

    in reduced overhead and faster job completion. Our survey broke the project into

    5 phases, and contractors allocated time spent on making and organizing the

    decisions in each phase. This quantified total time spent on the existing inefficient

    process. Management labor rates were applied to hours spent to generate a

    monetary value to execute the process for a 12 month project. Using industry

    knowledge and feedback, HomeSoft percent reduction multipliers were generated.

    Utilizing the percent reduction multipliers, time and money saved was quantified.

    Worthy of note, are the value-adds that are difficult to quantify. These include but

    are not limited to; powerful sales tool, central format for organization within the

    company, generating as built information for past jobs, generating user manuals

    for clients, and relieving high stress level of clientele and contractor which creates

    symbiotic relationships. The cost and time savings shown in figure 2 satisfy the

    contractors main priorities.

  • 16

    Given this value proposition, contractors will happily leave behind their

    inefficient processes for a streamlined and easy to use software. HomeSoft will

    have strategic partnerships with big name brands, instilling full confidence in the

    contractor.

  • 17

    7. Competitive Advantage

    HomeSoft Solutions intends to fill a void in the home construction

    industry by offering a service that combines powerful organizational capacity with

    an effective and user-friendly interface.

    Existing services that have attained appreciable market penetration typically

    focus on one feature or another, with none excelling in both aspects. Three major

    competitors have been identified in the market: Procore, Build.com, and

    BuilderTrend. Procore centralizes their service on providing exceptional

    organizational tools, but fails to allow users to make product selections.

    Build.com allows limited organization, and focuses primarily on decision-making.

    BuilderTrend strikes a balance between these two features, but does not provide

    either to an adequate degree. Products are available for viewing by contractors,

    but unlike HomeSoft, they are unavailable to clients. Additionally, BuilderTrend

    does not automatically generate purchase spreadsheets. The figure below visually

    describes the value position of competing companies, as well as the anticipated

    position of HomeSoft Solutions.

  • 18

    HOMESOFT COMPETITION

    HomeSoft, at its core, is primarily focused on simplifying the arduous task

    of client decision making as it relates to products. Furthermore, the key focus of

    the software is to focus on the synthesis between client decisions and

    organizational records of the contractor. Rather than address project management

    as a whole, HomeSoft focuses on this glaring inefficiency in the marketplace. The

    key focus of the software will always be to shave time off of the decision making

    process, rendering it unique to other software that takes a more broad approach

    at the project as a whole. Though HomeSofts anticipated contractor subscription

  • 19

    fee of $200 per month (free for clients) is greater than BuilderTrends starting

    price, BuilderTrends price rapidly expands with project volume while

    HomeSofts cost remains flat. After doing some investigation, we were quoted

    $40,000 per year to utilize the Procore software, which puts them out of range of

    our product as they are clearly going for another market.

    The network effect also has the potential to exist within our core. We

    anticipate that clients and contractors alike will begin referring other users from

    both sides, which will necessitate the use of HomeSoft for other contractors to

    remain competitive. The core of HomeSoft will need to be protected by resisting

    the temptation to generate additional profit by increasing subscription fees,

    continually updating product and inspiration images, and responding

    appropriately to all constructive criticism with service updates in order to keep the

    HomeSoft service both exciting and competitive. In regard to the tangential space

    of the decision making and organizational synthesis, the most likely new entrants

    into this space are Build.com and Houzz. Both are big companies that would have

    the funding to make the shift, and the content to back it up.

    Since the virtues of HomeSoft do not rely on intellectual property or

    proprietary technology, measures to protect them will not be required. Looking

    forward, one area that IP will arise is the algorithm and macro driven process of

    populating contractor forms that record all the data generated from HomeSoft

    software. The figure below identifies many important characteristic of potential

    competing companies.

    After analyzing the competition for HomeSoft, we have determined that

    we have no direct competitors as of now. However, it has become abundantly

  • 20

    clear that there are many companies operating in the same space, focusing on the

    same inefficiency in the marketplace. In order to successfully enter the market,

    HomeSoft will have to keep focused on the primary task at hand, solving

    the decision making inefficiencies in a way that is engaging and fun for the end-

    user. Knowledge of the industry will be key in this process, and will be

    HomeSofts competitive advantage over other competitors, as they focus on only

    one side of the contractor/client synthesis to solve the problem. Creating value

    for the contractor and client alike, and responding to each of their needs, will be

    HomeSofts unique key to success.

  • 21

    8. Business Model and Pricing

    The HomeSoft Solutions team has spent a great deal of time deliberating

    on the best business model to maximize both profits and customer

    satisfaction. While the market for HomeSoft is two-sided and includes

    contractors and their respective clients, the value created by the HomeSoft

    platform is heavily weighted in the favor of the contractor, who is the primary

    economic buyer. Primary market analysis has shown that on an average project of

    9 months in length, a contractor utilizing HomeSoft can expect to save

    an average of $7,000. We intend to harness roughly 3% of this created value by

    charging contractors $200, using a per-project basis as the primary element

    of our business model, which is a hybrid of several mainstream business models.

    Through primary market research, the team discovered that similar

    services typically employ a monthly subscription business model

    (Build.com, BuilderTrend, ProCore), beginning at an average price of $150 per

    month, but quickly escalating with respect to project volume. While still

    effective, this model fails to capture the value of smaller companies, many of

    which have extended project completion times and are thus unwilling to pay a

    premium on a per-month basis. The per-project business model makes the

    service attractive to smaller companies, while still remaining attractive to

    larger companies which typically operate at a higher profit margin. The per-

    project basis allows major companies to pick and choose which jobs theyll use

    HomeSoft on, providing a level of flexibility unfound in a per-month

    subscription fee and essentially allowing contractors to set their own total

    price.

  • 22

    While not a genuine business model, the freemium model will be

    employed on the client side. Since the value received by the clients is so much

    lower relative to that received by the contractor, clients will be allowed to use

    the service for free, with the option to upgrade their account to unlock

    additional services and perks for a fee. This model is being employed on

    the client side to ensure that their reception and feedback of the service will be

    positive, making clients much more likely to refer friends and contractors to

    the HomeSoft service and improving market share. We expect to charge $10

    per month for a premium membership, which corresponds to the lower

    end of the industrys pricing spectrum on the client side. We anticipate that

    premium members are likely to cancel their membership following the completion

    of their project.

    Various methods will be used to quickly and effectively acquire new

    customers and improve customer satisfaction/retention, including discounts for

    free projects to contractors upon the successful (paid membership) referral of

    other contractors. A free month of premium service will be made available to

    clients upon the successful referral of other clients, and a year membership

    will be provided to clients who successfully refer a contractor. This year

    membership enables the client to utilize the software for free for the length of

    their project. This is intended to create a positive feedback loop, reducing the

    cost of customer acquisition and allowing HomeSoft to grow its market share

    with a lesser investment in advertising. To reduce friction in adopting the

    product, a free two-month trial membership will be made available to new

    contractors considering the service.

    The anticipated HomeSoft community also creates significant value for

  • 23

    potential advertisers. Advertising will be made available to major suppliers of

    home products and related services, and these companies are expected to jump at

    the opportunity to expose their products and services to such a large and

    highly targeted audience. Research has shown that Houzz.com charges a

    $1,500 per month starting price for a well-placed advertisement on their website,

    which is reasonably competitive with other advertising rates and on the lower

    end of the pricing spectrum. HomeSoft intends to undercut this rate,

    charging only $1,000 a month initially until a larger market share has been

    garnered. Free or subsidized advertising will be made available to well-

    established companies agreeing to reciprocate advertising of HomeSoft on their

    own website at a reduced cost.

    Additionally, data collected from contractors and clients may be resold to

    third parties for a fee. Market research has shown that selling standard data

    (gender, occupation, income, etc.) typically generates between $1,300 and $6,600

    per person per year. Regularly selling collected data to third parties will serve as an

    additional revenue stream to the company. The figure below serves to visually

    illustrate the various revenue streams and values contributed to HomeSoft

    Solutions by its array of users:

  • 24

    The diversity of HomeSofts revenue streams and the various methods

    employed to encourage acceptance of the new service will help ensure stability

    through rapid growth, and is expected to be much more profitable than similar

    one-dimensional business models. Primary market research has shown that the

    total addressable market value is approximately equal when charging $200 per

    month versus $200 per project, and the per-project model allows us to offer a

    degree of pricing flexibility that will differentiate our company and give our

    customers the power to set their own price. Appropriate pricing for the

    miscellaneous HomeSoft services was identified by researching the prices of

    similar and well-known services, and then reducing the proposed fee to a level

    that would reduce customer friction while still allowing HomeSoft to remain

    profitable. Our team is thoroughly convinced that the HomeSoft business model

    is novel, profitable, and sustainable.

  • 25

    9. Financial Projections

    Detailed financial planning is

    essential in projecting the feasibility of

    HomeSoft Solutions. This document

    outlines the financial needs and

    strategies of the company, projects

    revenue and expense streams over

    time, and ultimately allows for an

    analysis of the cash flow breakeven point. Additionally, a sensitivity analysis was

    performed in order to determine the feasibility and sustainability of the company

    in varying market environments.

    HomeSoft will operate in a two-sided market, with contractors and/or

    construction companies as the primary economic buyers and their respective

    clients as the end users. Four potential revenue streams have been identified

    throughout market research. The graphic to the right illustrates these

    revenue streams in a manner similar to Maslows hierarchy of needs, with the

    primary and most important revenue stream at the bottom, followed by

    ancillary revenue streams of decreasing importance and magnitude above.

    The first six months of operation will not see any revenue, as is

    expected for most emerging businesses. During this time, emphasis will be

    placed on developing the HomeSoft web service and advertising a free

    subscription to a beta version of the program (for both primary economic

    buyers and end users) in order to obtain constructive feedback for

    future improvement. During this period, an initial cash infusion (anticipated

  • 26

    from an angel investor) of at least $852,000 will be required to cover

    operational expenses and salaries of web developers. We expect our first

    paying customers to be obtained at the beginning of Q3 in year one, when our

    initial team of 8 salespeople are brought onboard. At this point, Series A

    fundraising will begin, which will need to generate a minimum of $3.4M for

    continued operation up until the expected cash flow breakeven point in Q4

    of year two in the likely scenario. Because we intend to lease all required

    equipment and expect to be able to receive subscription premiums in near real-

    time, our income statement and cash flow statement are approximately equal.

    As shown in the graphic above, our primary revenue stream will be

    based on commercial subscriptions to the service by contractors and

    construction companies. Around the end of year two, we expect to see an

    appreciable revenue stream from user subscriptions to the premium service, and

    after year three, we expect our client base to be large enough to attract advertisers,

    who will benefit from a highly-targeted audience which (in most cases) is

    expected to have a reasonable amount of disposable income. Finally, near the end

    of year five, we expect our client base to be large enough to profit from selling the

    data of our customers.

    Pricing for the HomeSoft service will be initially set at $200 per

    month for commercial subscriptions, and $10 per month for premium user

    subscriptions.

    Additional models for pricing may be considered in the future, but are

    not considered in this relatively short-term analysis. Advertising opportunities

    will be offered for $1,000 per month, and data is expected to be sold at the low

  • 27

    end of the market rate at $100 per commercial subscription per month. In

    order to remain conservative in our projections, only the revenue stream

    obtained from commercial subscriptions is considered. Each of our scenarios

    maintains a different set of assumptions, including growth rate, initial

    customer base, and real estate cost. These assumptions are outlined in the

    table below:

    The following table displays projections for the number of commercial

    subscriptions and revenue by year for each the three scenarios:

    Incurred expenses throughout operation have been closely examined.

    Because HomeSoft is considered software as a service, the cost of goods

    sold (COGS) consists only of the salaries/benefits of the web developers,

    in addition to software/hosting fees and the IT infrastructure. We expect

    to hire 10 web developers in the beginning of Q1, year one, and maintain this

    number of developers throughout year three. This results in a COGS

    expenditure totaling $1.6M annually.

  • 28

    In addition to the COGS, other expenses must be considered. These

    expenses include sales and marketing, among others, and are listed in the

    table below with the respective total expenses for each year.

    A team of 8 salespeople and 4 technical support people is employed for

    the last 6 months of year one, and these numbers are increased to 12 and 8

    respectively at the beginning of year two. Real estate requirements are

    assumed to be 100 square meters for year one, and 200 square meters

    thereafter. General and administration costs are comprised of the IT

    infrastructure required for sales, as well as a modest $40,000 salary for each

    of the two founders.

    Breakeven analysis has shown that in our most likely case, breakeven

    occurs in Q4 of year two and the company will become self-sustaining. In the

    best case, breakeven occurs in Q2 of year two, or about six months sooner than

    the likely case. Both of these scenarios are represented by the charts below:

  • 29

    An additional analysis of cumulative cash flow (most likely case) shown

    below illustrates our cash flow breakeven point at the minimum of the curve

    (Q4 Y2) as well as our total breakeven when the curve intersects the horizontal

    axis (Q3 Y3). Cash infusions are shown by the red columns.

    With respect to company ownership, we expect to allocate 15% to the

    initial angel investor, with an additional 25% allocated to the investors within

    Series A funding.

    9% will be reserved as stock options for current and future employees,

    with the remaining 51% being retained by the founders to maintain a

    majority share of the company. We expect negotiations to make these figures

    difficult to attain.

  • 30

    Even under worst-case conditions, we expect to become profitable by

    the end of year three. Furthermore, highly conservative assumptions were made

    in the likely scenario analysis with respect to growth rate, customer base, and

    other variables. Our funding requirements total approximately $4.0M over the

    first year, and we do not expect to require additional funding, although

    alternative fundraising avenues may be available if required. After year three,

    we expect our customer base to exceed 6,600, which is approximately 4% of our

    total addressable market. At this point, additional revenue streams are

    expected to become significant, supplementing our total revenue and

    accelerating our path to cash flow breakeven if it has not yet been achieved.

    These financial estimates reassure our expectation that HomeSoft Solutions

    can become a profitable and sustainable business within a reasonable timeframe.