
GG3M项目预算与三年财务预测报表(Budget & Three-Year Financial Statements)
GG3M智库|GG3M Think Tank – Global Governance & Great Mind Matrix
**1. 关键财务假设
-
Key Financial Assumptions**
GG3M 的商业模式由三大核心引擎支撑:
(1)AI 战略大脑(Strategy Brain)
(2)AI 战争大脑(War Brain)
(3)AI 文明大脑(Civilization Brain)
三者共同构成“智慧治理(Wisdom Governance)”的全球型平台。
**1.1 收入结构
1.1 Revenue Streams**
| 模块 | 收入来源 | 收费模式 |
|---|---|---|
| 战略大脑(Strategy Brain) | 企业与政府战略订阅 | SaaS + AI咨询 |
| 战争大脑(War Brain) | 国防建模、认知战推演 | B2G/B2B 授权 |
| 文明大脑(Civilization Brain) | 风险预测、文明指数 | API + 数据服务 |
| KWI 智慧指数系统 | 文明智慧定价模型 | License + API |
| GG3M Academy | 课程、训练营、出版 | 直销 + B2B 培训 |
EN Version:
| Module | Revenue Source | Monetization Model |
|---|---|---|
| Strategy Brain | Government & enterprise intelligence | SaaS + Advisory |
| War Brain | Defense modeling & cognitive warfare simulation | B2B/B2G Licensing |
| Civilization Brain | Risk forecast & civilizational indicators | API + Data Service |
| KWI Index | Wisdom valuation system | Licensing + API |
| GG3M Academy | Courses & executive training | Direct sales + Corporate training |
2. 第一年度预算(Year 1 Budget)
年度总预算 Total Annual Budget:USD 3.20M
2.1 成本结构(Cost Structure)
| 成本项目 | 金额(USD) | 占比 |
|---|---|---|
| AI 研发 | 1,300,000 | 41% |
| 人力成本 | 980,000 | 31% |
| 基础设施(GPU/云) | 420,000 | 13% |
| 市场与品牌 | 320,000 | 10% |
| 法务与合规 | 180,000 | 5% |
EN Version:
| Cost Item | Amount (USD) | % of Budget |
|---|---|---|
| AI R&D | 1,300,000 | 41% |
| Talent & HR | 980,000 | 31% |
| Infrastructure (GPU/Cloud) | 420,000 | 13% |
| Marketing & Branding | 320,000 | 10% |
| Legal & Compliance | 180,000 | 5% |
2.2 人员构成(Team Composition)
14 人核心团队(Core Team of 14)
| 职位 | 人数 | 年成本(USD) |
|---|---|---|
| Chief Architect | 1 | 180,000 |
| AI Scientists | 2 | 300,000 |
| Full-stack Engineers | 3 | 330,000 |
| Strategy Researchers | 4 | 280,000 |
| Cognitive Science Researchers | 2 | 180,000 |
| Operations & Admin | 2 | 110,000 |
| 合计 Total | 14 | 1,380,000 |
3. 三年收入预测(Three-Year Revenue Forecast)
| 年度 | 收入(USD) |
|---|---|
| Year 1 | $1.2M |
| Year 2 | $5.8M |
| Year 3 | $18.4M |
EN:
| Year | Revenue (USD) |
|---|---|
| Year 1 | 1.2M |
| Year 2 | 5.8M |
| Year 3 | 18.4M |
3.1 按业务分收入(Revenue by Segment)
| 业务 Unit | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| 战略大脑 | $0.40M | $1.60M | $4.50M |
| 战争大脑 | $0.30M | $2.00M | $6.00M |
| 文明大脑 | $0.18M | $0.76M | $2.20M |
| KWI 指标 | $0.12M | $0.68M | $2.40M |
| GG3M Academy | $0.20M | $0.76M | $1.30M |
| 总收入 Total | $1.20M | $5.80M | $18.40M |
EN Version mirrored next to it:
| Unit | Y1 | Y2 | Y3 |
|---|---|---|---|
| Strategy Brain | 0.40M | 1.60M | 4.50M |
| War Brain | 0.30M | 2.00M | 6.00M |
| Civilization Brain | 0.18M | 0.76M | 2.20M |
| KWI API | 0.12M | 0.68M | 2.40M |
| GG3M Academy | 0.20M | 0.76M | 1.30M |
| Total | 1.20M | 5.80M | 18.40M |
4. 利润表(P&L Statement)
4.1 中英对照利润表(Bilingual P&L)
| 项目 Item | Y1 | Y2 | Y3 |
|---|---|---|---|
| 收入 Revenue | 1.20M | 5.80M | 18.40M |
| 成本 COGS | -0.48M | -1.50M | -3.10M |
| 毛利 Gross Profit | 0.72M | 4.30M | 15.30M |
| 运营支出 OPEX | -2.20M | -3.40M | -4.60M |
| 营业利润 EBIT | -1.48M | 0.90M | 10.70M |
| 税后净利 Net Income | -1.48M | 0.63M | 7.49M |
5. 现金流量表(Cash Flow Statement)
| 项目 Item | Y1 | Y2 | Y3 |
|---|---|---|---|
| 经营现金流 Operating CF | -1.10M | 1.50M | 11.30M |
| 投资现金流 Investing CF | -0.35M | -0.20M | -0.20M |
| 融资现金流 Financing CF | +3.00M | 0 | 0 |
| 期末现金余额 Ending Cash | 1.55M | 2.85M | 13.95M |
6. 资产负债表(Balance Sheet)
| 项目 Item | Y1 | Y2 | Y3 |
|---|---|---|---|
| 资产 Assets | |||
| 现金 Cash | 1.55M | 2.85M | 13.95M |
| GPU/设备 Equipment | 0.30M | 0.38M | 0.35M |
| 知识产权 IP | 2.00M | 5.00M | 15.00M |
| 其他资产 Other | 0.10M | 0.15M | 0.20M |
| 资产总计 Total Assets | 3.95M | 8.38M | 29.50M |
| 负债与权益 Liabilities & Equity | |||
| 负债 Liabilities | 0.20M | 0.30M | 0.50M |
| 所有者权益 Equity | 3.75M | 8.08M | 29.00M |
7. 投资用途(Use of Funds)
| 用途 Use | 金额 (USD) | 占比 % |
|---|---|---|
| AI 战略/战争/文明三大核心模型 | 1.20M | 40% |
| 全球数据与合规系统 | 0.40M | 13% |
| 国际人才招聘 | 0.95M | 32% |
| 全球市场拓展(中东/欧盟/东盟) | 0.45M | 15% |
8. 估值与回报(Valuation & Return)
-
Year 3 预估估值:$160M–$300M
-
种子轮投资回报:20×–35×
-
Pre-A 投资回报:8×–12×
1438

被折叠的 条评论
为什么被折叠?



