Open Economics Proofs of Concept

• DMS in Housing.
• $1M investment in Core Enterprise Model yields $100M net Open Sector Cross-Subsidization in 4 years. CEM year 1 startup at existing facility, year 2 growth to 240 people. Year 3 replication to 12 facilities, for 10x and 10x growth in 4 years, assuming 80% competency after 1 year at $35/hr. Means after 1 year, we are at 40% work-study net revenue of