new customers a week onto trial of app Chase PR for hockey stick growth £,000s Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Sep-14 Oct-14 Nov-14 Apr-15 Total Cost Projection £11k £15k £15k £15k £15k £15k £15k £15k £20k £28k £28k £31k £34k £34k £49k Revenue projection (monthly) £360 £720 £1,240 £2,480 £3,155 £3,530 £3,905 £4,280 £9,343 £14,213 £19,355 £30,437 £34,493 £38,549 £74,576 Month Profit/Loss -£10,630 -£14,710 -£14,190 -£12,950 -£12,275 -£11,900 -£11,525 -£11,150 -£10,417 -£13,317 -£8,175 -£423 £303 £4,359 £25,956 Cash Balance £139k £125k £110k £98k £85k £73k £62k £51k £40k £27k £19k £9k £9k £13k £111k Notes Seed (£150k) Series A Auctions begin Breakeven Test rate of sign up - 100 calls, should lead to 10 signups, should lead to 1 subscription Upsell subscribers to website (25% conversion rate), then turn on auction when critical mass (10+ agents) in one area Calculate cost of acquisition Financials