SlideShare a Scribd company logo
1 of 17
Download to read offline
SmallData Inc. Small, Smart and Simple
Page 0 of 16
SmallData Inc.
Small, Smart and Simple
Min Xu, Xueying Lu, Victor Li 2/25/16 Business Plan
SmallData Inc. Small, Smart and Simple
Page 1 of 16
About SmallData Inc.
SmallData’s mission is to optimize information networks by making it simple and
friendly to all users.
We will accomplish our mission by building accurate, easy to use and reliable platforms
for our customers at a competitive price. We hope to learn with each project we undertake to
add to our knowledge base and to continuously develop innovations that are energy and data
efficient. We want to be a leader in information technology.
Our Company and People
SmallData was founded in 2015 and has 3 team members: Min Xu, Xueying Lu and
Victor Li. Each member brings different experiences and skillsets that are important to our
company’s mission. Min Xu is our founder and principle developer. Xueying Lu has an eye for
user experience and design, and Victor Li bring a background in business development and
marketing.
Min Xu is currently a 2nd
year MSEE student at CSULB. He has more than 5 years'
experience for mobile application development, and has developed several successful apps for
iOS, Android and J2ME. He previously worked as a software engineer in China. He helped two
of his friends successfully start their own business. His is responsible for product development
and software engineering.
Xueying Lu is also currently in her 2nd
year MSEE program at CSULB with a focus on
signal processing and wireless communications. Prior to CSULB, she worked for China State
SmallData Inc. Small, Smart and Simple
Page 2 of 16
Grid as an electrical engineer. Her primary focus is design and user experience. Xueying has
previously designed numerous brochure layouts for many classmate’s small businesses in China.
Victor Li received his MBA from Arizona State University. He currently works as the
marketing manager at Caesars Entertainment where he is responsible for developing marketing
strategies including segmentation, revenue forecasting, branding and advertising as well as
customer acquisition and retention. Victor will focus on all business development and marketing
aspects of SmallData.
The Problem
Currently there is a significant amount of people in Southern California who use bus
system as their primary mode of transportation. These include a diverse group of individuals.
Those who chose to ride the bus are at the mercy of multiple factors when deciding when to get
to the bus station. Unfortunately buses can be unreliable which makes planning, especially those
with transfers difficult. Currently none of the public transportation systems in Los Angeles,
Orange County, or Long Beach offer a way to get up to date information on the location of each
bus. Without access to this type of information, people who depend on the bus to conduct their
daily lives suffer from wasted time and general inefficiency.
The Solution
SmallData has developed a mobile app that is available on the Google Play Store and
Apple App Store which can provide live tracking in an easy to use format. The Live Bus
SmallData Inc. Small, Smart and Simple
Page 3 of 16
Tracker is free to download to all users and through it we hope to reduce our users travel
uncertainties. A screenshot of our product is shown in Exhibit 1 in the appendix.
Our tool currently tracks Long Beach Transit and Cal State Long Beach shuttles, and we
hope to quickly expand to Los Angeles, and Orange County to give our users more usability.
The Live Bus Tracker uses data directly from the transit system which is retrieved from
the buses while they are in route. This means that our system provides the most accurate
reporting of bus locations compared to any other system currently available.
Platform
SmallData’s platform is the basis for our present and future technology. The platform
emphasizes usability and scalability. In its current form, our platform uses GPS data to track
public transportation systems. In the future additional features such as bus transfers scheduling,
trip planning for the front end user and system efficiency and messaging capabilities for back
end users. Because our system is built on a scalable platform, we are able to update and improve
our product rapidly and at lower cost than our competitors. The platform also allows us to keep
user experience consistent through all upgrades. This feature helps our customers become
accustom to our product and will ultimately aid in user loyalty.
SmallData Inc. Small, Smart and Simple
Page 4 of 16
Market Research
According to bus ridership statistics, as of 2012, between Los Angeles and Long Beach
Transits, there were a total of 388 million individual trips. If we include other major
metropolitan cities such as San Francisco and San Diego, the number jumps to an astonishing
550 million trips in 1 year.
Rider Demographics
Based on our market research bus riders are a very diverse segment. Below are some key
statistics of bus riders.
 59% of riders are between ages 24-54
 40.6% of riders are Caucasian, 33.1% African American, 14.3 Hispanic, 5.5%
Asian and 6.6 mixed or other
 45.6% of riders reported an income between $19,999 to $49,999, and 34.3% of
riders have incomes over $50,000.
 82% of all riders are either employed or students with only 6.4% of riders
unemployed.
 55% of riders are female
 70% of riders have at least 1 car in their household
These statistics reveal that bus riders have options and chose to ride the bus for a number of
reasons, a large percentage of them have adequate purchasing power and can be considered to
have upward mobility. All of this is important to us because our users need at a minimum the
ability to obtain a smartphone and have access to a data plan. The statistics show that a large
portion of the riders fit into our target market.
SmallData Inc. Small, Smart and Simple
Page 5 of 16
Target Market
Our target market is very broad. We define anyone who rides the bus and has a
smartphone that allows them to access data as our target market. We define our market this way
for several reasons. First, we believe that our app would benefit all bus riders since our aim is to
offer the most accurate information. Second, our business model which will be discuss later
relies on being able to pinpoint our user’s location and target advertising to them. As our
company evolves we need access large amounts of rider data to accurate model rider behavior
and patterns. Eventually, SmallData will shift from an app company into an IT company, our
target market will shift from our users to transportation companies such as Long Beach Transit,
and eventually any company with IT needs. Lastly, we will enter the smart devices industry with
consumer and business customers.
Competitors and Market Analysis
There are numerous bus trackers apps currently available for download. The scope of
transit systems and the features they provide vary. Most of them utilize the bus schedule to
estimate when a bus will arrive at a certain location. Almost all of the apps that we surveyed on
Google Play and Apple Store pulls information from Google Maps. We believe that Google
Maps is the best available mapping system and also use it in our app. The main competitive
advantage we enjoy is the accuracy and real time reporting because we retrieve our data directly
from the source. In addition, our product allows for the reporting of multiple bus lines at the
same time. Since all of the apps we surveyed during our market research were free to download
SmallData Inc. Small, Smart and Simple
Page 6 of 16
and use, we feel the best way to compete and gain market share is through an easy to use
interface and providing our users with the best available data. A chart of our competitive
analysis and SWOT analysis is included in our appendix and detailed below.
In the digital age there is zero barrier to entry when developing an app. We were able to
develop our program without the need to purchase any special equipment or startup capital. As
such, we do not have to worry about economies of scale for a development or manufacturing
perspective. Our distribution channels are also ready made through the Google and Apple App
stores. When analyzing our suppliers, our suppliers have a tremendous amount of power. We
depend on the local transportation systems to provide the data we need. If they decide deny
access we would no longer be able operate. We do not anticipate that the transportation bureaus
develop their own in house apps because of the costs and because others already provide this
service. Since our app and others in this category is free to users, the power of the buyer is very
large. They do not incur any switching costs and there is no price sensitivity. However we do
notice from the data provided by Google Analytics that our product is very sticky. Over 90% of
our users are return users. Even though our user numbers are currently low, we believe that this
type of stickiness gives validation to the quality of our product. Lastly there are numerous
substitutes in this category, but we feel that we can be competitive with added marketing. We
also have a comprehensive evolution plan for our company that we will discuss later in our
business plan.
Sales and Marketing
Marketing
SmallData Inc. Small, Smart and Simple
Page 7 of 16
The first phase of our company growth is to introduce the product and to gain as many
users as possible. With our current budget, all of our marketing will be on social media and
word of mouth between users. One of the first features we plan on adding to our app is the
ability to link it to Facebook, Instagram, Pinterest and also to leave reviews for it on the app
store. Our goal is to gain brand awareness. We will start with students inside Cal State Long
Beach since this is a market that we can monopolize. Then we will ask these student users to
spread our word to their friends and family because users in this demographic tend to be the most
social and engaged in social media. We currently since launch have 2,000 users. Once we have
over 6,000 active daily users, we can conduct A B testing to continuously refine our product. At
this point, we will need capital to upgrade our IT equipment, purchase a dedicated hosting
location. We anticipate that with marketing, we can grow to 10,000 users within 3 months of
launch. Our final phase of marketing is to introduce push alerts, reminders and emails to our
users to get them to be more engaged with us. The alerts and reminders will help our users know
when their bus is almost here, and our emails will ask our users to give us more suggestions on
and provide general feedback on their daily transit.
Sales and Revenue
Our revenue will come from advertising within our app. We will partner with Google
AdMob, Amazon and their Amazon Mobile Associates program. We will incorporate
AdMob/Amazon placed ads directly into our app and instantly be able to monetize our product.
We feel this is the optimal solution for us because it is cost effective and we will be able to earn
revenue both on impressions and ad clicks. Therefore, our focus is to quickly grow our user base
and make sure the layout of our app is designed with ad placement a top consideration.
SmallData Inc. Small, Smart and Simple
Page 8 of 16
In order to partner with AdMob and Amazon, we must meet a series of hurdles for our
app including usability, app behavior, and compatibility. We are currently testing to ensure that
our app will pass these test. The funding from the innovation challenge would expiate the
process allowing SmallData a faster path to revenue. Revenue is calculated at $.002 per minute
of usage. Currently our users are on our app on average 1.2-1.5 minutes which satisfies the
payment criteria. Using projections of 10,000 unique users and 80% utilization per day with 2
unique sessions, our revenue from the app is $960 per month. By 50,000 sessions a day, our
month revenue will be $4,800. We hope to reach this number by the end of year 1. However we
do not expect to gain any revenue in the first half of year 1 because we will focus on product
development, and market growth before introducing ads to our product. Our financial projections
for the next 3 years is detailed in exhibit 3.
Our shift in revenue is detailed below in future developments. We will shift from
advertising revenue to consulting and software sales. Apps are becoming commodities and our
competitive analysis reveals that apps are not a favorable industry to enter due to the number of
competitors as well as the lack of barriers to entry. We need to move upstream and shift our
focus to a less competitive field. Consulting and software will allow us to grow, diversify and
become profitable.
Partnerships
Partnerships are very valuable to our company’s growth. We hope to become partners
with CSULB and also Long Beach transit. For CUSLB, we would provide our software for all
SmallData Inc. Small, Smart and Simple
Page 9 of 16
users and work with the school to find a more cost effective way to track the school shuttle
system. Our app would also help alleviate the parking congestion on campus by providing
students with a more effective way to plan their bus and shuttle usage on and around campus. If
the partnership is successful, we would be open to having CSULB taking an equity stake in our
company in exchange for capital and research partnership to speed up our growth. Through the
partnership, SmallData will gain a reputation as a dependable IT provider. This will benefit us
when we bid on IT contracts with other companies.
Future Development
Our growth will come in 4 phases. From these 4 phases we will transition ourselves from
an app based software company to a full service IT solutions company. These four phases are
expected to take 3 to 4 years depending on market conditions and company growth.
Phase 1: We are currently in phase 1 which includes completion of our Live Bus Tracker
app to include iOS support. We also hope to secure funding through CSULB’s innovation
challenge to fund our growth. We will also use grassroots marketing to gain brand exposure and
work with CSULB and Long Beach Transit to support their goal of offering reliable public
transportation. This phase will be complete at the end of the innovation challenge.
Phase 2: If we can secure adequate funding, we would like to expand our development
team with other students at a low cost. We will add more surrounding cities’ transportation
systems to improve our coverage and usability. SmallData will also quickly add Amazon Ads to
our app to provide us with revenue. We will also spend money on advertising in order to grow
our user base. The user experience needs to be further refined with testing on placement, colors,
SmallData Inc. Small, Smart and Simple
Page 10 of 16
and calls to action within the app. We expect to be in phase 2 for 1 to 1.5 years. By the end of
phase 2, we anticipate sustained revenue and can move into phase 3.
Phase 3: SmallData will shift from our app to consulting and software sales. We will
need to hire a small software development team. Our goal during this phase is to develop our
own in house tracking system that can be fitted to any transportation device and uses our app as
its platform. We will also introduce in house system analytics which can optimize route
efficiencies, and user behavior. Our customer would include public transportation companies,
public school systems, waste management companies, tour bus operators to name a few. We will
compete based on value and reliability. Based on our market research, software systems of this
type typically cost between $40,000-$100,000 with $15,000 in installation costs. In addition,
there are monthly service monitoring charges of $5,000. We will price our software at $35,000
to start with free installation and monthly maintenance fees of $3,000 a month. Our company
will use the experience and results of our partnership to showcase our technology and provide a
basis for us to start selling our consulting services or software. We will complete phase 3 once
we have completed 5 sales of our systems. This phase is projected to take between 2-3 years.
Phase 4: Once our product has been successfully introduced, we will move to the final
phase. This phase involves developing 4 product lines within the company: transportation
logistics, IT optimization/consulting, smart sensors, and smart homes. We will using our
experience to build software solutions for smart home devices that will allow our customers to
control their devices from their smartphone. Another area of research and development are
control systems for smart devices. Our transition into smart sensors and smart homes will be
nature because our system is built around passing small packets of data efficiently and in a cost
effective way.
SmallData Inc. Small, Smart and Simple
Page 11 of 16
Our Current Needs
We are participating in the CSULB Innovation Challenge to gain exposure for our
product and also to obtain seed money and other resources to help with our product development
and marketing. We are currently in Phase 1 of our development and working to rapidly grow our
user base. Our current user base is 2000 users with between 100 to 200 unique users a day. We
pride ourselves on lean and agile development methods our capital needs are low compared to
traditional brick and mortar companies. Our company are seeking between $10,000-$50,000 in
the first year to cover product development, marketing and legal fees. When we reach phase 2 of
our development, we will need additional capital for fixed expenses such as office space, and a
small development team. We would like to be the exclusive provider of shuttle tracking for
CSULB and to have our app featured in the CSULB website and campus newspaper. This will
allow us to continue to test and refine our product as well as to gain a rapid user growth. We
also would use the prestige of competing and winning the innovation challenge to add credibility
our company when we approach Long Beach and Orange County transit to become their tracking
provider.
SmallData Inc. Small, Smart and Simple
Page 12 of 16
Appendix
Exhibit 1: Screenshot of the app
SmallData Inc. Small, Smart and Simple
Page 13 of 16
Users Overview from Google Analytics Long Beach Bus for Android (7/30/2015 – 2/24/2016)
SmallData Inc. Small, Smart and Simple
Page 14 of 16
Exhibit 2
SWOT Analysis of App market and Small Data App
Strength:
 Most accurate data source
 Free to use
 Easy to use
Weakness:
 Late to market
 No marketing budget
 No dedicated development
team
Threats
 Larger competitors
 Data we need is no longer
publicly provided
Opportunities:
 Include more transit
systems
 Add bus transfer planner
SmallData Inc. Small, Smart and Simple
Page 15 of 16
Exhibit 3
Financial projection years 1 – 3
Year One Year Two Year Three
Expected Expenses
Advertising $ 5,000 $ 17,000 $ 35,000
Contract Labor $ 5,000 $ - $ -
Insurance $ - $ 2,000 $ 2,000
Sales & Marketing $ 2,500 $ 25,000 $ 50,000
Rent $ - $ - $ 25,000
Salaries $ - $ 50,000 $ 125,000
Office Expenses/Supplies $ 1,600 $ 5,000 $ 7,500
Utilities $ - $ 500 $ 750
Legal Fees $ - $ - $ 5,000
Total Expenses $ 14,100 $ 99,500 $ 250,250
Expected Revenue
Ad revenue $ 5,000 $ 25,000 $ 45,000
Consulting Fee per client $ - $ 36000 $ 36000
# of clients 2 5
Total Consulting Fee $ 72000 $ 180,000
Software Sales per client $ - $ 35,000 $ 35,000
# of clients 2 5
Total Software Sales $ 70,000 $ 175,000
Total Revenue $ 5,000 $ 167,000 $ 400,000
Profit $ (9,100) $ 67,500 $ 149,750
Profit Margin - 40.42% 37.44%
SmallData Inc. Small, Smart and Simple
Page 16 of 16
Financial projection Year 1 monthly
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Total Year
1
Expected Expenses
Advertising $ - $1,000 $1,000 $1,000 $1,000 $1,000 $5,000
Contract Labor $ - $625 $625 $625 $625 $625 $625 $625 $625 $5,000
Insurance $ - $0
Sales & Marketing $ - $500 $500 $500 $500 $500 $2,500
Rent $ - $0
Salaries $ - $0
Office Expenses/Supplies $ - $800 $200 $200 $200 $200 $400
Utilities $ - $0
Legal Fees $ - $0
Total Expenses $0 $800 $0 $0 $825 $625 $825 $2,125 $2,325 $2,125 $2,325 $2,125 $14,100
Expected Revenue
Ad revenue $0 $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $5,000
Consulting Fee per client $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
# of clients 0 0 0 0 0 0 0 0 0 0 0 0
Total Consulting Fee $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Software Sales per client $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000
# of clients 0 0 0 0 0 0 0 0 0 0 0 0
Total Software Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Revenue $0 $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $5,000
Profit $0 ($800) $0 $0 ($825) ($625) ($825) ($1,125) ($1,325) ($1,125) ($1,325) ($1,125) ($9,100)
Profit Margin - - - - - - - - - - - - -

More Related Content

What's hot

Understand the super apps in China
Understand the super apps in China Understand the super apps in China
Understand the super apps in China Min Wang
 
Top 10 India trends 2014 - 15 : DIGITAL & MOBILITY
Top 10 India trends 2014 - 15 : DIGITAL & MOBILITYTop 10 India trends 2014 - 15 : DIGITAL & MOBILITY
Top 10 India trends 2014 - 15 : DIGITAL & MOBILITYAvinash Jhangiani
 
Whitepaper_1st may '12_Mobile Marketing
Whitepaper_1st may '12_Mobile Marketing Whitepaper_1st may '12_Mobile Marketing
Whitepaper_1st may '12_Mobile Marketing Kumar Gaurav
 
Mobile women to watch for 2013
Mobile women to watch for 2013Mobile women to watch for 2013
Mobile women to watch for 2013Kumar Gaurav
 
Snapshot: Chatification
Snapshot: ChatificationSnapshot: Chatification
Snapshot: ChatificationLHBS
 
London Tech Week - Innovation within Business
London Tech Week - Innovation within BusinessLondon Tech Week - Innovation within Business
London Tech Week - Innovation within BusinessSomo
 
Finished paper 2
Finished paper 2Finished paper 2
Finished paper 2KateSmuda
 
Finished paper
Finished paperFinished paper
Finished papersteinzy
 
Is your business ready for voice?
Is your business ready for voice?Is your business ready for voice?
Is your business ready for voice?Somo
 
Mobile commerce state-of-the-market
Mobile commerce state-of-the-marketMobile commerce state-of-the-market
Mobile commerce state-of-the-marketKumar Gaurav
 
IoT Breakfast Briefing
IoT Breakfast BriefingIoT Breakfast Briefing
IoT Breakfast BriefingSomo
 
2017 year in review: MOBILE
2017 year in review: MOBILE2017 year in review: MOBILE
2017 year in review: MOBILEMonika Mikowska
 
How to Win in the New API Economy
How to Win in the New API EconomyHow to Win in the New API Economy
How to Win in the New API EconomySachi Sawamura
 
Srikari - final project
Srikari - final projectSrikari - final project
Srikari - final projectSrikari Sharma
 
The Near Future of Content Marketing
The Near Future of Content MarketingThe Near Future of Content Marketing
The Near Future of Content MarketingLHBS
 
Marketing para los tiempos modernos
Marketing para los tiempos modernos Marketing para los tiempos modernos
Marketing para los tiempos modernos Claudia Alderete
 
#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com
#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com
#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.comDorothy Poon
 
Enterprise App Store Trends Point to Need for Better Applications Marketplace...
Enterprise App Store Trends Point to Need for Better Applications Marketplace...Enterprise App Store Trends Point to Need for Better Applications Marketplace...
Enterprise App Store Trends Point to Need for Better Applications Marketplace...Dana Gardner
 

What's hot (20)

Understand the super apps in China
Understand the super apps in China Understand the super apps in China
Understand the super apps in China
 
Top 10 India trends 2014 - 15 : DIGITAL & MOBILITY
Top 10 India trends 2014 - 15 : DIGITAL & MOBILITYTop 10 India trends 2014 - 15 : DIGITAL & MOBILITY
Top 10 India trends 2014 - 15 : DIGITAL & MOBILITY
 
Whitepaper_1st may '12_Mobile Marketing
Whitepaper_1st may '12_Mobile Marketing Whitepaper_1st may '12_Mobile Marketing
Whitepaper_1st may '12_Mobile Marketing
 
Mobile women to watch for 2013
Mobile women to watch for 2013Mobile women to watch for 2013
Mobile women to watch for 2013
 
Snapshot: Chatification
Snapshot: ChatificationSnapshot: Chatification
Snapshot: Chatification
 
London Tech Week - Innovation within Business
London Tech Week - Innovation within BusinessLondon Tech Week - Innovation within Business
London Tech Week - Innovation within Business
 
Finished paper 2
Finished paper 2Finished paper 2
Finished paper 2
 
Finished paper
Finished paperFinished paper
Finished paper
 
Is your business ready for voice?
Is your business ready for voice?Is your business ready for voice?
Is your business ready for voice?
 
Mobile commerce state-of-the-market
Mobile commerce state-of-the-marketMobile commerce state-of-the-market
Mobile commerce state-of-the-market
 
Vaibhav - final project
Vaibhav - final projectVaibhav - final project
Vaibhav - final project
 
IoT Breakfast Briefing
IoT Breakfast BriefingIoT Breakfast Briefing
IoT Breakfast Briefing
 
Mobile Commerce
Mobile CommerceMobile Commerce
Mobile Commerce
 
2017 year in review: MOBILE
2017 year in review: MOBILE2017 year in review: MOBILE
2017 year in review: MOBILE
 
How to Win in the New API Economy
How to Win in the New API EconomyHow to Win in the New API Economy
How to Win in the New API Economy
 
Srikari - final project
Srikari - final projectSrikari - final project
Srikari - final project
 
The Near Future of Content Marketing
The Near Future of Content MarketingThe Near Future of Content Marketing
The Near Future of Content Marketing
 
Marketing para los tiempos modernos
Marketing para los tiempos modernos Marketing para los tiempos modernos
Marketing para los tiempos modernos
 
#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com
#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com
#MMAF2010 Singapore: Mobile Marketing Association Forum - www.dorothypoon.com
 
Enterprise App Store Trends Point to Need for Better Applications Marketplace...
Enterprise App Store Trends Point to Need for Better Applications Marketplace...Enterprise App Store Trends Point to Need for Better Applications Marketplace...
Enterprise App Store Trends Point to Need for Better Applications Marketplace...
 

Viewers also liked

ARC452_2016S_A2.2_AKSAMENTOVA.compressed
ARC452_2016S_A2.2_AKSAMENTOVA.compressedARC452_2016S_A2.2_AKSAMENTOVA.compressed
ARC452_2016S_A2.2_AKSAMENTOVA.compressedTanya Aksamentova
 
Sorting nr
Sorting nrSorting nr
Sorting nrroshanrm
 
Impact of working capital on profitability of telecom sector in pakistan fina...
Impact of working capital on profitability of telecom sector in pakistan fina...Impact of working capital on profitability of telecom sector in pakistan fina...
Impact of working capital on profitability of telecom sector in pakistan fina...usman nazir
 
2016-04-07-清大-國際化開源專案技術實務與經驗分享
2016-04-07-清大-國際化開源專案技術實務與經驗分享2016-04-07-清大-國際化開源專案技術實務與經驗分享
2016-04-07-清大-國際化開源專案技術實務與經驗分享Jen Yee Hong
 

Viewers also liked (11)

ARC452_2016S_A2.2_AKSAMENTOVA.compressed
ARC452_2016S_A2.2_AKSAMENTOVA.compressedARC452_2016S_A2.2_AKSAMENTOVA.compressed
ARC452_2016S_A2.2_AKSAMENTOVA.compressed
 
Aprendizaje Autónomo
Aprendizaje AutónomoAprendizaje Autónomo
Aprendizaje Autónomo
 
Aneka Macam Sandal Hotel Bogor
Aneka Macam Sandal Hotel BogorAneka Macam Sandal Hotel Bogor
Aneka Macam Sandal Hotel Bogor
 
Cara Membuat Sandal Hotel Bogor
Cara Membuat Sandal Hotel BogorCara Membuat Sandal Hotel Bogor
Cara Membuat Sandal Hotel Bogor
 
El aprendizaje autónomo
El aprendizaje autónomoEl aprendizaje autónomo
El aprendizaje autónomo
 
Sorting nr
Sorting nrSorting nr
Sorting nr
 
El aprendizaje autónomo
El aprendizaje autónomoEl aprendizaje autónomo
El aprendizaje autónomo
 
Diapósitivas en power point del aprendizaje autónomo
Diapósitivas en power point del aprendizaje autónomoDiapósitivas en power point del aprendizaje autónomo
Diapósitivas en power point del aprendizaje autónomo
 
Procrastinators CS340
Procrastinators CS340Procrastinators CS340
Procrastinators CS340
 
Impact of working capital on profitability of telecom sector in pakistan fina...
Impact of working capital on profitability of telecom sector in pakistan fina...Impact of working capital on profitability of telecom sector in pakistan fina...
Impact of working capital on profitability of telecom sector in pakistan fina...
 
2016-04-07-清大-國際化開源專案技術實務與經驗分享
2016-04-07-清大-國際化開源專案技術實務與經驗分享2016-04-07-清大-國際化開源專案技術實務與經驗分享
2016-04-07-清大-國際化開源專案技術實務與經驗分享
 

Similar to SmallData Business Plan

TechHub Meetup: How tech is disrupting cities
TechHub Meetup: How tech is disrupting citiesTechHub Meetup: How tech is disrupting cities
TechHub Meetup: How tech is disrupting citiesTechHub Bucharest
 
whitepaper_6.24.14_4
whitepaper_6.24.14_4whitepaper_6.24.14_4
whitepaper_6.24.14_4Patrick Best
 
Why Every Business Should Invest In A Mobile App Development
Why Every Business Should Invest In A Mobile App DevelopmentWhy Every Business Should Invest In A Mobile App Development
Why Every Business Should Invest In A Mobile App DevelopmentVersatile Mobitech
 
User Acquisition Solved by Mobile Action
User Acquisition Solved by Mobile ActionUser Acquisition Solved by Mobile Action
User Acquisition Solved by Mobile ActionZen Cachola
 
Unleashing Mobile Potentials - Future of Mobile
Unleashing Mobile Potentials - Future of MobileUnleashing Mobile Potentials - Future of Mobile
Unleashing Mobile Potentials - Future of MobileAga Rasyidi Sukandar
 
TRAIL At A Glance
TRAIL At A GlanceTRAIL At A Glance
TRAIL At A GlanceMyJobScout
 
Quick Start Guide for Mobile Application Development
Quick Start Guide for Mobile Application DevelopmentQuick Start Guide for Mobile Application Development
Quick Start Guide for Mobile Application DevelopmentErma Winter
 
Take Your App Cab Project To One Of These Agencies In Houston.pdf
Take Your App Cab Project To One Of These Agencies In Houston.pdfTake Your App Cab Project To One Of These Agencies In Houston.pdf
Take Your App Cab Project To One Of These Agencies In Houston.pdfMoon Technolabs Pvt. Ltd.
 
Conceptualizing a New Product – Agri-business Mobile Application.docx
Conceptualizing a New Product – Agri-business Mobile Application.docxConceptualizing a New Product – Agri-business Mobile Application.docx
Conceptualizing a New Product – Agri-business Mobile Application.docxrobert345678
 
Role of e commerce applications in business growth by amritpal singh - jul,...
Role of e commerce applications in business growth   by amritpal singh - jul,...Role of e commerce applications in business growth   by amritpal singh - jul,...
Role of e commerce applications in business growth by amritpal singh - jul,...FugenX
 
The Inevitability of a Mobile­ Only Customer Experience
The Inevitability of a Mobile­ Only Customer ExperienceThe Inevitability of a Mobile­ Only Customer Experience
The Inevitability of a Mobile­ Only Customer ExperienceEric Espinosa
 
The Inevitability of a Mobile-Only Customer Experience
The Inevitability of a Mobile-Only Customer ExperienceThe Inevitability of a Mobile-Only Customer Experience
The Inevitability of a Mobile-Only Customer ExperienceBrian Solis
 
Mobile Only Customer Experience
Mobile Only Customer ExperienceMobile Only Customer Experience
Mobile Only Customer ExperienceBryan K. O'Rourke
 
Is half of your customer data missing?
Is half of your customer data missing?Is half of your customer data missing?
Is half of your customer data missing?James Nichols
 
Half your-data-missing-wp
Half your-data-missing-wpHalf your-data-missing-wp
Half your-data-missing-wpJim Nichols
 

Similar to SmallData Business Plan (20)

ParkIt_FinalReport
ParkIt_FinalReportParkIt_FinalReport
ParkIt_FinalReport
 
Staffbus Pitch Deck
Staffbus Pitch DeckStaffbus Pitch Deck
Staffbus Pitch Deck
 
CatchABus
CatchABusCatchABus
CatchABus
 
TechHub Meetup: How tech is disrupting cities
TechHub Meetup: How tech is disrupting citiesTechHub Meetup: How tech is disrupting cities
TechHub Meetup: How tech is disrupting cities
 
whitepaper_6.24.14_4
whitepaper_6.24.14_4whitepaper_6.24.14_4
whitepaper_6.24.14_4
 
Why Every Business Should Invest In A Mobile App Development
Why Every Business Should Invest In A Mobile App DevelopmentWhy Every Business Should Invest In A Mobile App Development
Why Every Business Should Invest In A Mobile App Development
 
User Acquisition Solved by Mobile Action
User Acquisition Solved by Mobile ActionUser Acquisition Solved by Mobile Action
User Acquisition Solved by Mobile Action
 
Unleashing Mobile Potentials - Future of Mobile
Unleashing Mobile Potentials - Future of MobileUnleashing Mobile Potentials - Future of Mobile
Unleashing Mobile Potentials - Future of Mobile
 
TRAIL At A Glance
TRAIL At A GlanceTRAIL At A Glance
TRAIL At A Glance
 
Quick Start Guide for Mobile Application Development
Quick Start Guide for Mobile Application DevelopmentQuick Start Guide for Mobile Application Development
Quick Start Guide for Mobile Application Development
 
Take Your App Cab Project To One Of These Agencies In Houston.pdf
Take Your App Cab Project To One Of These Agencies In Houston.pdfTake Your App Cab Project To One Of These Agencies In Houston.pdf
Take Your App Cab Project To One Of These Agencies In Houston.pdf
 
Conceptualizing a New Product – Agri-business Mobile Application.docx
Conceptualizing a New Product – Agri-business Mobile Application.docxConceptualizing a New Product – Agri-business Mobile Application.docx
Conceptualizing a New Product – Agri-business Mobile Application.docx
 
Role of e commerce applications in business growth by amritpal singh - jul,...
Role of e commerce applications in business growth   by amritpal singh - jul,...Role of e commerce applications in business growth   by amritpal singh - jul,...
Role of e commerce applications in business growth by amritpal singh - jul,...
 
The Inevitability of a Mobile­ Only Customer Experience
The Inevitability of a Mobile­ Only Customer ExperienceThe Inevitability of a Mobile­ Only Customer Experience
The Inevitability of a Mobile­ Only Customer Experience
 
The Inevitability of a Mobile-Only Customer Experience
The Inevitability of a Mobile-Only Customer ExperienceThe Inevitability of a Mobile-Only Customer Experience
The Inevitability of a Mobile-Only Customer Experience
 
Mobile Only Customer Experience
Mobile Only Customer ExperienceMobile Only Customer Experience
Mobile Only Customer Experience
 
Mobile only-customer-experience-altimeter-group
Mobile only-customer-experience-altimeter-groupMobile only-customer-experience-altimeter-group
Mobile only-customer-experience-altimeter-group
 
Routes
RoutesRoutes
Routes
 
Is half of your customer data missing?
Is half of your customer data missing?Is half of your customer data missing?
Is half of your customer data missing?
 
Half your-data-missing-wp
Half your-data-missing-wpHalf your-data-missing-wp
Half your-data-missing-wp
 

SmallData Business Plan

  • 1. SmallData Inc. Small, Smart and Simple Page 0 of 16 SmallData Inc. Small, Smart and Simple Min Xu, Xueying Lu, Victor Li 2/25/16 Business Plan
  • 2. SmallData Inc. Small, Smart and Simple Page 1 of 16 About SmallData Inc. SmallData’s mission is to optimize information networks by making it simple and friendly to all users. We will accomplish our mission by building accurate, easy to use and reliable platforms for our customers at a competitive price. We hope to learn with each project we undertake to add to our knowledge base and to continuously develop innovations that are energy and data efficient. We want to be a leader in information technology. Our Company and People SmallData was founded in 2015 and has 3 team members: Min Xu, Xueying Lu and Victor Li. Each member brings different experiences and skillsets that are important to our company’s mission. Min Xu is our founder and principle developer. Xueying Lu has an eye for user experience and design, and Victor Li bring a background in business development and marketing. Min Xu is currently a 2nd year MSEE student at CSULB. He has more than 5 years' experience for mobile application development, and has developed several successful apps for iOS, Android and J2ME. He previously worked as a software engineer in China. He helped two of his friends successfully start their own business. His is responsible for product development and software engineering. Xueying Lu is also currently in her 2nd year MSEE program at CSULB with a focus on signal processing and wireless communications. Prior to CSULB, she worked for China State
  • 3. SmallData Inc. Small, Smart and Simple Page 2 of 16 Grid as an electrical engineer. Her primary focus is design and user experience. Xueying has previously designed numerous brochure layouts for many classmate’s small businesses in China. Victor Li received his MBA from Arizona State University. He currently works as the marketing manager at Caesars Entertainment where he is responsible for developing marketing strategies including segmentation, revenue forecasting, branding and advertising as well as customer acquisition and retention. Victor will focus on all business development and marketing aspects of SmallData. The Problem Currently there is a significant amount of people in Southern California who use bus system as their primary mode of transportation. These include a diverse group of individuals. Those who chose to ride the bus are at the mercy of multiple factors when deciding when to get to the bus station. Unfortunately buses can be unreliable which makes planning, especially those with transfers difficult. Currently none of the public transportation systems in Los Angeles, Orange County, or Long Beach offer a way to get up to date information on the location of each bus. Without access to this type of information, people who depend on the bus to conduct their daily lives suffer from wasted time and general inefficiency. The Solution SmallData has developed a mobile app that is available on the Google Play Store and Apple App Store which can provide live tracking in an easy to use format. The Live Bus
  • 4. SmallData Inc. Small, Smart and Simple Page 3 of 16 Tracker is free to download to all users and through it we hope to reduce our users travel uncertainties. A screenshot of our product is shown in Exhibit 1 in the appendix. Our tool currently tracks Long Beach Transit and Cal State Long Beach shuttles, and we hope to quickly expand to Los Angeles, and Orange County to give our users more usability. The Live Bus Tracker uses data directly from the transit system which is retrieved from the buses while they are in route. This means that our system provides the most accurate reporting of bus locations compared to any other system currently available. Platform SmallData’s platform is the basis for our present and future technology. The platform emphasizes usability and scalability. In its current form, our platform uses GPS data to track public transportation systems. In the future additional features such as bus transfers scheduling, trip planning for the front end user and system efficiency and messaging capabilities for back end users. Because our system is built on a scalable platform, we are able to update and improve our product rapidly and at lower cost than our competitors. The platform also allows us to keep user experience consistent through all upgrades. This feature helps our customers become accustom to our product and will ultimately aid in user loyalty.
  • 5. SmallData Inc. Small, Smart and Simple Page 4 of 16 Market Research According to bus ridership statistics, as of 2012, between Los Angeles and Long Beach Transits, there were a total of 388 million individual trips. If we include other major metropolitan cities such as San Francisco and San Diego, the number jumps to an astonishing 550 million trips in 1 year. Rider Demographics Based on our market research bus riders are a very diverse segment. Below are some key statistics of bus riders.  59% of riders are between ages 24-54  40.6% of riders are Caucasian, 33.1% African American, 14.3 Hispanic, 5.5% Asian and 6.6 mixed or other  45.6% of riders reported an income between $19,999 to $49,999, and 34.3% of riders have incomes over $50,000.  82% of all riders are either employed or students with only 6.4% of riders unemployed.  55% of riders are female  70% of riders have at least 1 car in their household These statistics reveal that bus riders have options and chose to ride the bus for a number of reasons, a large percentage of them have adequate purchasing power and can be considered to have upward mobility. All of this is important to us because our users need at a minimum the ability to obtain a smartphone and have access to a data plan. The statistics show that a large portion of the riders fit into our target market.
  • 6. SmallData Inc. Small, Smart and Simple Page 5 of 16 Target Market Our target market is very broad. We define anyone who rides the bus and has a smartphone that allows them to access data as our target market. We define our market this way for several reasons. First, we believe that our app would benefit all bus riders since our aim is to offer the most accurate information. Second, our business model which will be discuss later relies on being able to pinpoint our user’s location and target advertising to them. As our company evolves we need access large amounts of rider data to accurate model rider behavior and patterns. Eventually, SmallData will shift from an app company into an IT company, our target market will shift from our users to transportation companies such as Long Beach Transit, and eventually any company with IT needs. Lastly, we will enter the smart devices industry with consumer and business customers. Competitors and Market Analysis There are numerous bus trackers apps currently available for download. The scope of transit systems and the features they provide vary. Most of them utilize the bus schedule to estimate when a bus will arrive at a certain location. Almost all of the apps that we surveyed on Google Play and Apple Store pulls information from Google Maps. We believe that Google Maps is the best available mapping system and also use it in our app. The main competitive advantage we enjoy is the accuracy and real time reporting because we retrieve our data directly from the source. In addition, our product allows for the reporting of multiple bus lines at the same time. Since all of the apps we surveyed during our market research were free to download
  • 7. SmallData Inc. Small, Smart and Simple Page 6 of 16 and use, we feel the best way to compete and gain market share is through an easy to use interface and providing our users with the best available data. A chart of our competitive analysis and SWOT analysis is included in our appendix and detailed below. In the digital age there is zero barrier to entry when developing an app. We were able to develop our program without the need to purchase any special equipment or startup capital. As such, we do not have to worry about economies of scale for a development or manufacturing perspective. Our distribution channels are also ready made through the Google and Apple App stores. When analyzing our suppliers, our suppliers have a tremendous amount of power. We depend on the local transportation systems to provide the data we need. If they decide deny access we would no longer be able operate. We do not anticipate that the transportation bureaus develop their own in house apps because of the costs and because others already provide this service. Since our app and others in this category is free to users, the power of the buyer is very large. They do not incur any switching costs and there is no price sensitivity. However we do notice from the data provided by Google Analytics that our product is very sticky. Over 90% of our users are return users. Even though our user numbers are currently low, we believe that this type of stickiness gives validation to the quality of our product. Lastly there are numerous substitutes in this category, but we feel that we can be competitive with added marketing. We also have a comprehensive evolution plan for our company that we will discuss later in our business plan. Sales and Marketing Marketing
  • 8. SmallData Inc. Small, Smart and Simple Page 7 of 16 The first phase of our company growth is to introduce the product and to gain as many users as possible. With our current budget, all of our marketing will be on social media and word of mouth between users. One of the first features we plan on adding to our app is the ability to link it to Facebook, Instagram, Pinterest and also to leave reviews for it on the app store. Our goal is to gain brand awareness. We will start with students inside Cal State Long Beach since this is a market that we can monopolize. Then we will ask these student users to spread our word to their friends and family because users in this demographic tend to be the most social and engaged in social media. We currently since launch have 2,000 users. Once we have over 6,000 active daily users, we can conduct A B testing to continuously refine our product. At this point, we will need capital to upgrade our IT equipment, purchase a dedicated hosting location. We anticipate that with marketing, we can grow to 10,000 users within 3 months of launch. Our final phase of marketing is to introduce push alerts, reminders and emails to our users to get them to be more engaged with us. The alerts and reminders will help our users know when their bus is almost here, and our emails will ask our users to give us more suggestions on and provide general feedback on their daily transit. Sales and Revenue Our revenue will come from advertising within our app. We will partner with Google AdMob, Amazon and their Amazon Mobile Associates program. We will incorporate AdMob/Amazon placed ads directly into our app and instantly be able to monetize our product. We feel this is the optimal solution for us because it is cost effective and we will be able to earn revenue both on impressions and ad clicks. Therefore, our focus is to quickly grow our user base and make sure the layout of our app is designed with ad placement a top consideration.
  • 9. SmallData Inc. Small, Smart and Simple Page 8 of 16 In order to partner with AdMob and Amazon, we must meet a series of hurdles for our app including usability, app behavior, and compatibility. We are currently testing to ensure that our app will pass these test. The funding from the innovation challenge would expiate the process allowing SmallData a faster path to revenue. Revenue is calculated at $.002 per minute of usage. Currently our users are on our app on average 1.2-1.5 minutes which satisfies the payment criteria. Using projections of 10,000 unique users and 80% utilization per day with 2 unique sessions, our revenue from the app is $960 per month. By 50,000 sessions a day, our month revenue will be $4,800. We hope to reach this number by the end of year 1. However we do not expect to gain any revenue in the first half of year 1 because we will focus on product development, and market growth before introducing ads to our product. Our financial projections for the next 3 years is detailed in exhibit 3. Our shift in revenue is detailed below in future developments. We will shift from advertising revenue to consulting and software sales. Apps are becoming commodities and our competitive analysis reveals that apps are not a favorable industry to enter due to the number of competitors as well as the lack of barriers to entry. We need to move upstream and shift our focus to a less competitive field. Consulting and software will allow us to grow, diversify and become profitable. Partnerships Partnerships are very valuable to our company’s growth. We hope to become partners with CSULB and also Long Beach transit. For CUSLB, we would provide our software for all
  • 10. SmallData Inc. Small, Smart and Simple Page 9 of 16 users and work with the school to find a more cost effective way to track the school shuttle system. Our app would also help alleviate the parking congestion on campus by providing students with a more effective way to plan their bus and shuttle usage on and around campus. If the partnership is successful, we would be open to having CSULB taking an equity stake in our company in exchange for capital and research partnership to speed up our growth. Through the partnership, SmallData will gain a reputation as a dependable IT provider. This will benefit us when we bid on IT contracts with other companies. Future Development Our growth will come in 4 phases. From these 4 phases we will transition ourselves from an app based software company to a full service IT solutions company. These four phases are expected to take 3 to 4 years depending on market conditions and company growth. Phase 1: We are currently in phase 1 which includes completion of our Live Bus Tracker app to include iOS support. We also hope to secure funding through CSULB’s innovation challenge to fund our growth. We will also use grassroots marketing to gain brand exposure and work with CSULB and Long Beach Transit to support their goal of offering reliable public transportation. This phase will be complete at the end of the innovation challenge. Phase 2: If we can secure adequate funding, we would like to expand our development team with other students at a low cost. We will add more surrounding cities’ transportation systems to improve our coverage and usability. SmallData will also quickly add Amazon Ads to our app to provide us with revenue. We will also spend money on advertising in order to grow our user base. The user experience needs to be further refined with testing on placement, colors,
  • 11. SmallData Inc. Small, Smart and Simple Page 10 of 16 and calls to action within the app. We expect to be in phase 2 for 1 to 1.5 years. By the end of phase 2, we anticipate sustained revenue and can move into phase 3. Phase 3: SmallData will shift from our app to consulting and software sales. We will need to hire a small software development team. Our goal during this phase is to develop our own in house tracking system that can be fitted to any transportation device and uses our app as its platform. We will also introduce in house system analytics which can optimize route efficiencies, and user behavior. Our customer would include public transportation companies, public school systems, waste management companies, tour bus operators to name a few. We will compete based on value and reliability. Based on our market research, software systems of this type typically cost between $40,000-$100,000 with $15,000 in installation costs. In addition, there are monthly service monitoring charges of $5,000. We will price our software at $35,000 to start with free installation and monthly maintenance fees of $3,000 a month. Our company will use the experience and results of our partnership to showcase our technology and provide a basis for us to start selling our consulting services or software. We will complete phase 3 once we have completed 5 sales of our systems. This phase is projected to take between 2-3 years. Phase 4: Once our product has been successfully introduced, we will move to the final phase. This phase involves developing 4 product lines within the company: transportation logistics, IT optimization/consulting, smart sensors, and smart homes. We will using our experience to build software solutions for smart home devices that will allow our customers to control their devices from their smartphone. Another area of research and development are control systems for smart devices. Our transition into smart sensors and smart homes will be nature because our system is built around passing small packets of data efficiently and in a cost effective way.
  • 12. SmallData Inc. Small, Smart and Simple Page 11 of 16 Our Current Needs We are participating in the CSULB Innovation Challenge to gain exposure for our product and also to obtain seed money and other resources to help with our product development and marketing. We are currently in Phase 1 of our development and working to rapidly grow our user base. Our current user base is 2000 users with between 100 to 200 unique users a day. We pride ourselves on lean and agile development methods our capital needs are low compared to traditional brick and mortar companies. Our company are seeking between $10,000-$50,000 in the first year to cover product development, marketing and legal fees. When we reach phase 2 of our development, we will need additional capital for fixed expenses such as office space, and a small development team. We would like to be the exclusive provider of shuttle tracking for CSULB and to have our app featured in the CSULB website and campus newspaper. This will allow us to continue to test and refine our product as well as to gain a rapid user growth. We also would use the prestige of competing and winning the innovation challenge to add credibility our company when we approach Long Beach and Orange County transit to become their tracking provider.
  • 13. SmallData Inc. Small, Smart and Simple Page 12 of 16 Appendix Exhibit 1: Screenshot of the app
  • 14. SmallData Inc. Small, Smart and Simple Page 13 of 16 Users Overview from Google Analytics Long Beach Bus for Android (7/30/2015 – 2/24/2016)
  • 15. SmallData Inc. Small, Smart and Simple Page 14 of 16 Exhibit 2 SWOT Analysis of App market and Small Data App Strength:  Most accurate data source  Free to use  Easy to use Weakness:  Late to market  No marketing budget  No dedicated development team Threats  Larger competitors  Data we need is no longer publicly provided Opportunities:  Include more transit systems  Add bus transfer planner
  • 16. SmallData Inc. Small, Smart and Simple Page 15 of 16 Exhibit 3 Financial projection years 1 – 3 Year One Year Two Year Three Expected Expenses Advertising $ 5,000 $ 17,000 $ 35,000 Contract Labor $ 5,000 $ - $ - Insurance $ - $ 2,000 $ 2,000 Sales & Marketing $ 2,500 $ 25,000 $ 50,000 Rent $ - $ - $ 25,000 Salaries $ - $ 50,000 $ 125,000 Office Expenses/Supplies $ 1,600 $ 5,000 $ 7,500 Utilities $ - $ 500 $ 750 Legal Fees $ - $ - $ 5,000 Total Expenses $ 14,100 $ 99,500 $ 250,250 Expected Revenue Ad revenue $ 5,000 $ 25,000 $ 45,000 Consulting Fee per client $ - $ 36000 $ 36000 # of clients 2 5 Total Consulting Fee $ 72000 $ 180,000 Software Sales per client $ - $ 35,000 $ 35,000 # of clients 2 5 Total Software Sales $ 70,000 $ 175,000 Total Revenue $ 5,000 $ 167,000 $ 400,000 Profit $ (9,100) $ 67,500 $ 149,750 Profit Margin - 40.42% 37.44%
  • 17. SmallData Inc. Small, Smart and Simple Page 16 of 16 Financial projection Year 1 monthly Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Year 1 Expected Expenses Advertising $ - $1,000 $1,000 $1,000 $1,000 $1,000 $5,000 Contract Labor $ - $625 $625 $625 $625 $625 $625 $625 $625 $5,000 Insurance $ - $0 Sales & Marketing $ - $500 $500 $500 $500 $500 $2,500 Rent $ - $0 Salaries $ - $0 Office Expenses/Supplies $ - $800 $200 $200 $200 $200 $400 Utilities $ - $0 Legal Fees $ - $0 Total Expenses $0 $800 $0 $0 $825 $625 $825 $2,125 $2,325 $2,125 $2,325 $2,125 $14,100 Expected Revenue Ad revenue $0 $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $5,000 Consulting Fee per client $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 # of clients 0 0 0 0 0 0 0 0 0 0 0 0 Total Consulting Fee $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Software Sales per client $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 # of clients 0 0 0 0 0 0 0 0 0 0 0 0 Total Software Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Total Revenue $0 $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $5,000 Profit $0 ($800) $0 $0 ($825) ($625) ($825) ($1,125) ($1,325) ($1,125) ($1,325) ($1,125) ($9,100) Profit Margin - - - - - - - - - - - - -