Financial Projection (Year 1)
Company Overview
-
Business: Daedelix, a project management SaaS for construction with unique voice/chat interface, task brokering, and AI automation.
-
Revenue Model: Tiered subscriptions (Basic: $199/month, Pro: $499/month, Enterprise: $999/month), freemium option, add-ons.
-
Target Market: Construction firms (20-100 employees), $12.8B market by 2027.
Revenue
|
Category |
Amount |
|
Subscription Revenue (100 accounts) |
$358,800 |
|
Total Revenue |
$358,800 |
-
Assumptions: 50% Starter ($199), 30% Pro ($499), 20% Enterprise ($999) (I'd say it will be more like 30, 60, 10); average revenue per account $299/month. 100 paying accounts by Year 1 end, with 10% monthly growth. Freemium conversion: 5%.
Expenses
|
Category |
Amount |
|
Development (Engineering, AI) |
$250,000 |
|
Marketing & Sales |
$150,000 |
|
Operations (Hosting, Support) |
$70,000 |
|
General & Administrative |
$100,000 |
|
Total Expenses |
$570,000 |
-
Assumptions: Development includes AI (voice/chat, leads automation), 4-6 engineers. Marketing focuses on acquisition (LinkedIn ads). Hosting supports 100 accounts. Admin covers legal, accounting.
Profit & Loss Summary
|
Metric |
Amount |
|
Total Revenue |
$358,800 |
|
Total Expenses |
$570,000 |
|
Net Profit (Loss) |
($211,200) |
Key Financial Metrics
-
Lifetime Value (LTV): $7,176 (24-month retention, $299/account).
-
Churn Rate: Unknown currently.
-
Cash Runway: 18 months with $1M funding.
Funding Requirements
-
Amount Needed: $1,000,000.
-
Use of Funds: 50% Development (AI, voice/chat features), 30% Marketing (lead automation, user acquisition), 20% Operations/Admin (hosting, support).
Notes
-
14-day free trial converts 10% to paid plans.
-
Leads automation boosts acquisition by 20% annually.
-
Scalable cloud infrastructure ensures cost efficiency.