Category |
Percentage |
Amount (USD) |
Marketing & Customer Acquisition |
30% |
$60000 |
Partner Laundromat Payments |
10% |
$20000 |
Web & App Development + Backend Infrastructure |
10% |
$20000 |
Delivery Fleet Setup (Contractor Drivers, Routing) |
30% |
$60000 |
Fleet Management, Tech & Customer Service (Offshore) |
10% |
$20000 |
Branding Materials + Creative Studio Equipment |
30% |
$60000 |
Year |
Total Revenue |
Total Operating Costs ($) |
Total Profit ($) |
1 |
230584 |
138350 |
92234 |
2 |
770214 |
462129 |
308085 |
Total |
1000798 |
600479 |
417775 |
Month |
Revenue ($) |
Operating Costs ($) |
Profit ($) |
Cumulative Revenue ($) |
Cumulative Costs ($) |
Cumulative Profit ($) |
1 |
10000 |
6000 |
4000 |
10000 |
6000 |
4000 |
2 |
11000 |
6600 |
4400 |
21000 |
12600 |
8400 |
3 |
12100 |
7260 |
4840 |
33100 |
19860 |
13240 |
… |
… |
… |
… |
… |
… |
… |
24 |
93051 |
55830 |
37220 |
1000798 |
600479 |
417775 |
Quarter |
Revenue ($) |
Operating Costs ($) |
Profit ($) |
Cumulative Revenue ($) |
Cumulative Profit ($) |
Q1 |
36300 |
21780 |
14520 |
36300 |
14520 |
Q2 |
48510 |
29106 |
19404 |
84810 |
33924 |
Q3 |
64743 |
38845.8 |
25897.2 |
149553 |
59821.2 |
Q4 |
86165.1 |
51699.06 |
34466.04 |
235718.1 |
94287.24 |
Q5 |
114014.44 |
68408.66 |
45605.78 |
349732.54 |
139893.02 |
Q6 |
150218.77 |
90131.26 |
60087.51 |
499951.31 |
199980.53 |
Q7 |
197284.4 |
118370.64 |
78913.76 |
697235.71 |
278894.29 |
Q8 |
259897.72 |
155938.63 |
103959.09 |
957133.43 |
382853.38 |
Investment Amount |
Projected Return (2x–2.5x) |
Estimated Profit |
ROI (%) |
5000 |
$10,000 – $12,500 |
$5,000 – $7,500 |
100% – 150% |
10000 |
$20,000 – $25,000 |
$10,000 – $15,000 |
100% – 150% |
25000 |
$50,000 – $62,500 |
$25,000 – $37,500 |
100% – 150% |
50000 |
$100,000 – $125,000 |
$50,000 – $75,000 |
100% – 150% |
100000 |
$200,000 – $250,000 |
$100,000 – $150,000 |
100% – 150% |
200000 |
$400,000 – $500,000 |
$200,000 – $300,000 |
100% – 150% |
Scenario |
Investment Amount ($) |
Projected Return Over 2 Years ($) |
Estimated Profit ($) |
ROI (%) |
Conservative Case |
200000 |
400000 |
200000 |
100 |
Target Case |
200000 |
500000 |
300000 |
150 |
Aggressive Case |
200000 |
600000 |
400000 |
200 |
Fixed Costs ($) |
Average Profit Margin (%) |
Breakeven Monthly Revenue ($) |
6000 |
40 |
15000 |