1 2
Source: SF Weekly, Blogs. 17 April 2010. Source: SF Weekly, Blogs. 17 April 2010.
1
map. The app will have an interactive icon, increasing product adoption and positive equity. Additionally, we can expect GPS
which allows attendees to see the growth in both the live event and mobile and other capital equipment to cost
sponsors’ offerings and amenities (e.g. phone industries (IBIS World 2010), we approximately $5000 per year with a
free product samples, cell-phone charging, can expect significant gains in the long $5000 allowance for incidental expenses. 6
areas to relax, etc.). run. In order to determine our revenue Finally, we expect our total cost to double
figures, we assumed that our clients would each year as we acquire more clients and
Market Size be primarily live events for at least the scale the business.
The various industries involved in initial years. Then, we used estimates on
festivals make it difficult to quantify the consumer spending based on data from Our Objective
market size. However, we have estimated IBIS World and from the Coachella Music In order to effectively fund Eureka, we are
our markets will include the following, Festival. According to IBIS World, seeking $200,000 in start-up financing,
based on 2010 industry data and our customers spend 75% of their live event preferably from an angel investor. In
revenue model: (1) approximately budget on tickets and 25% on food and return for this single round of financing,
$33.6MM from food and merchandise merchandise. Coachella tickets in 2010 we will relinquish a 15% equity share in
sales at live events,3 (2) $52MM from food were $300. Thus on average, we deduced Eureka.
and merchandise sales at theme parks,4 customers would spend $100 on food and
and (3) $27.3MM from corporate merchandise at Coachella and other Team Background
sponsorship/advertising,5 summing up to similarly sized live events. We expect that Nikita Bier, UC Berkeley
a total of $112.9MM. with macroeconomic factors such as the As a student of the Bay Area’s renowned
recovery of the US economy, the average Haas School of Business, Nikita has been
Adoption Strategy dollars spent on food and merchandise entrenched in the cult of
Eureka’s market adoption strategy will be will continue to increase. Furthermore, we entrepreneurship. Although much of his
two pronged. First, we intend to harness multiplied this figure by the number of experience is academic, he has held
web traffic from the event’s websites. A downloads per large scale festival (30,000 advisory roles in previous startups. In
link will be featured which will direct according to Dave Bullock, the Coachella addition, he has a strong technical and
ticket-buyers to the mobile application App Developer) and we also accounted for quantitative background in social media
store of their choosing (e.g., the iTunes a small decreases for each additional and economics, respectively.
Store). This method has proven to be festival client—given the tech-savvy
effective as illustrated by the 30,000 nature of Coachella attendees. Finally, we Gordon Glogau, UC Berkeley
downloads for the Coachella App (of the multiplied the value by the 1% A double major in Political Science and
200,000 attendees). Second, given the commission that we take from each Economics at UC Berkeley, Gordon has had
social nature of the app’s features, the transaction. work experience in financial modeling and
user will benefit from their friends he has a strong academic framework in
downloading the app themselves. As such, Expenses evaluating economic factors which affect
we anticipate a “viral” effect, thereby According to the founder of the social business decisions.
promoting even further adoption. In terms media startup 500Friends, we can expect
of demographics, the targeted user will to incur around $50,000 per programmer
likely be an 18-30 year old smartphone in development expenses. However, this
user, as indicated by mobile phone and would also require us to relinquish some
live event industry data (Source: IBIS $800,000.00
World).
$700,000.00
$600,000.00
Financial Projections
Revenue $500,000.00
Initially we estimate operating losses due $400,000.00
to the low adoption. However, assuming $300,000.00 Revenue
$200,000.00 Expenses
3
This was derived from calculating 1% commission from $100,000.00
a $3.36B industry. Source: IBIS World $0.00
4
While we were not able to determine the size of the 1 2 3 4 5
food and merchandising industry at theme parks, we
inferred from Disney Park’s income statement that half
Revenue $30,000 $82,400 $176,80 $336,00 $742,00
of theme park revenue is composed of these types of Expenses $60,000 $120,00 $180,00 $240,00 $300,00
sales. Sources: IBIS World, Disney Annual Report
5
According to the size of the corporate sponsorship Year 1 2 3 4 5
Event Clients 1 3 7 15 30
revenue steam for live events, we extrapolated that we
Total Downloads 30000 80000 170000 320000 700000
can earn approximately 1% of this yield, given the
Average Spent Per Customer $100.00 $103.00 $104.00 $105.00 $106.00
average number of impressions we expect. That is, we Revenue $30,000.00 $82,400.00 $176,800.00 $336,000.00 $742,000.00
expect approximately 1/3 of attendants to download Expenses $60,000.00 $120,000.00 $180,000.00 $240,000.00 $300,000.00
the application, judging from the number of downloads Operating Income ($30,000.00) ($37,600.00) ($3,200.00) $96,000.00 $442,000.00
observed with the Coachella App. Source: IBIS World,
6
Dave Bullock (Coachella App Developer) Source: “GPS Beacon Receivers.” Trimble Online Store.
2