Raise IT Solutions Ltd
Dhaka Bank · Credit Proposal
Confidential · Credit Proposal · June 2026

An AI Venture
Portfolio, built for
global scale.

Raise IT Solutions Ltd is seeking a BDT 20,000,000 facility from Dhaka Bank PLC to scale three live AI SaaS products — VisaAI, EAT AI and DailyYogaFlow — into a cumulative BDT 65 Mn three-year revenue base.

↓ Scroll to explore
01The Company

One operating platform.
Three AI products. 37 people.

Founded and led by KAM Rashedul Mazid, Raise IT Solutions Ltd is a Dhaka-headquartered applied-AI company building consumer SaaS for global markets. We operate a shared engineering, growth and data platform that ships three distinct products under one P&L.

3
Live AI SaaS Products
37
Team Across 3 Functions
5 Yr
Funding Tenor
02Portfolio

Three products. One thesis: applied AI for everyday decisions.

RITS ADS
Active Revenue
Performance Ad Operations
Monthly RevenueUSD 9,000
Run-rateUSD 108K/yr
StatusLive & Profitable
VisaAI
visaai.app
Immigration Intelligence
Users140
Visitors (last mo.)36,918
AI Assessment49%
EAT AI
geteatai.app
AI Nutrition Coach
Users1,600+
Active500+
Installs1,000+
DailyYogaFlow
dailyyogaflow.app
AI Wellness Platform
Visitors/mo100
Free Users3
AnnualUSD 59.99
03Product–Market Fit · with citations

We sit inside a USD 2 Trillion tailwind.[1][2]

The global AI market is forecast to grow from USD ~279 Bn in 2024 to over USD 2.0 Tn by 2030 at ~36% CAGR[1]. All three Raise IT products live inside this corridor — immigration intelligence, AI nutrition and AI wellness — sectors with independently validated demand.

VisaAI · Immigration
USD 25 Bn[7]
addressable mobility software

The IOM reports 281M international migrants worldwide[7], with cross-border digital services growing double-digits[6]. Bangladesh alone sends ~1M workers abroad annually[8] — VisaAI's primary funnel.

EAT AI · Nutrition
USD 660 Bn[5]
digital health by 2030

WHO's Digital Health Strategy frames nutrition & telehealth as priority pillars[5]. McKinsey reports 72% of organisations now use AI[10] — and computer-vision food recognition is the highest-engagement consumer use case.

DailyYogaFlow · Wellness
USD 7.0 Tn[4]
global wellness economy

GWI sizes the global wellness economy at USD 6.3 Tn (2023), tracking to USD 9 Tn by 2028[4]. Yoga & mindfulness are the fastest-growing consumer wellness segments post-pandemic.

TAM · SAM · SOM
TAM — Total Addressable MarketUSD 580 Bn[1][4]
SAM — Serviceable Addressable MarketUSD 14 Bn[6]
SOM — Serviceable Obtainable MarketUSD 35 Mn

Our SOM is global, not domestic — revenue is earned in USD, EUR and GBP from users across South Asia, MENA, Southeast Asia, Europe and North America, while costs are paid in BDT. Every dollar captured abroad lands as remittance-equivalent inflow at home.

Bangladesh Context

Bangladesh's ICT export sector has grown to ~USD 1.9 Bn annually[9], with continued government policy support scaling digital exports toward the next billion-dollar milestone. Remittance inflows cross USD 23 Bn/year[8], underpinning consumer demand for migration, health and wellness software — the exact wedge Raise IT serves.

Structural Cost Advantage
  • · Customer support at ~1/8th the cost of US/EU equivalents — 24/7 multilingual desk staffed from Dhaka.
  • · Engineering & HR overhead 70–80% lower than comparable SaaS hubs (SF, London, Singapore).
  • · Lean logistics & ops — fully remote-first delivery, no physical fulfilment, BDT-denominated cost base against USD revenue.

This is what lets a Dhaka-based team price globally at USD 5–29 and still run at SaaS-grade margins.

04Financial Projections

BDT 4 Mn → BDT 45 Mn in three years.

BDT 4 Mn
Year 1 Revenue
BDT 16 Mn
Year 2 (+300%)
BDT 45 Mn
Year 3 (+181%)
Product
Y1
Y2
Y3
VisaAI
1.5
6.0
15.0
EAT AI
2.0
7.0
18.0
DailyYogaFlow
0.5
3.0
12.0
Total
4.0
16.0
45.0
All figures in BDT Mn · cumulative 3-year revenue: 65.0 Mn
View 5-Year Projections & NPV →
05Use of Funds · BDT 20 Mn
Engineering & AI Infra
35%
BDT 7.0 Mn

GPU compute, model fine-tuning, platform engineering

Performance Marketing
30%
BDT 6.0 Mn

Paid acquisition across VisaAI, EAT AI, DailyYogaFlow

Hiring & Operations
20%
BDT 4.0 Mn

Engineering, product and support team expansion

Compliance & Working Capital
15%
BDT 3.0 Mn

Legal, payments, FX, contingency

06Risk & Mitigation
FX & Payment

USD-denominated revenue partly offsets BDT cost base; multi-PSP redundancy.

Concentration

Three independent product lines diversify cashflow and reduce single-product risk.

AI / Model Costs

Mix of open-source + frontier models; usage caps and per-feature budgets enforced.

Regulatory

Privacy-by-design, GDPR-aligned data handling, immigration disclaimers reviewed by counsel.

07Repayment Capacity

5-Year DSCR scales to 21.6× by Year 5.

Y1
1.4×
Y2
3.5×
Y3
8.8×
Y4
15.2×
Y5
21.6×
Avg
10.1×

DSCR computed against an indicative 11% p.a. structure on BDT 20 Mn over 5 years (Annual Debt Service ~BDT 5.1 Mn). Even at Year 1 cash generation, DSCR clears the conventional 1.25× covenant — by Year 3 the portfolio covers debt service 8.8× over.

08Facility Structure · Indicative Term Sheet

A clean, bankable structure.

Pre-structured for direct lift into the Dhaka Bank credit note — composite facility, tranched drawdown, conservative tenor, and an interest rate ask justified by the ancillary business outlined further down.

Facility Type
Composite — BDT 15 Mn Term Loan + BDT 5 Mn Working Capital (CC Hypo)
Total Facility
BDT 20,000,000 (Two Crore)
Tenor
Term Loan: 5 years · WC: 1-year revolving
Moratorium
6 months on principal (interest serviced from M1)
Drawdown
Tranched — against engineering, marketing & hiring milestones
Pricing Ask
target 5.0–9% p.a.
Processing Fee
Standard SME schedule
Prepayment
Permitted with no penalty after Year 2
Annual Debt Service
~BDT 5.1 Mn
Repayment Mode
EMI from operating cash flows; FX-linked sweep optional

Indicative — final terms subject to Dhaka Bank credit committee & Bangladesh Bank prudential guidelines.

09Collateral & Security Cover

A three-layer security waterfall.

Security Cover Ratio target: 1.4×. Three independent repayment sources — operating cash flow, pledged collateral, and promoter guarantee.

Primary
Hypothecation

All company receivables, IP, equipment, and Stripe / Wise / Payoneer payout streams hypothecated to Dhaka Bank.

Secondary
Personal Guarantee + Mortgage

Unconditional personal guarantee of MD KAM Rashedul Mazid, supported by registered mortgage of property (to be valued at sanction).

Tertiary
Cash Margin (FDR Lien)

20% cash margin — BDT 4 Mn FDR held with Dhaka Bank under lien for the tenor of the facility.

Additional Risk Transfer
  • · Key-man insurance on the MD — policy assigned to Dhaka Bank
  • · Cyber liability & professional indemnity insurance maintained
  • · Quarterly stock & receivable statements to the bank
Covenants Accepted
  • · Minimum DSCR 1.25× tested annually
  • · No dividend distribution until loan fully serviced
  • · Cap on related-party transactions
  • · All export proceeds routed through Dhaka Bank AD branch
10Why Dhaka Bank · Ancillary Business

Not just a loan —
a multi-product banking relationship.

The interest income on BDT 20 Mn is the smallest part of the relationship value. Raise IT earns in USD, EUR and GBP — every dollar of that throughput and every payroll transaction becomes Dhaka Bank fee & float income.

USD 400K
Y1 FX Throughput
USD 900K
Y3 FX Throughput
USD 1.5 M
Y5 FX Throughput

All inbound USD / EUR / GBP from Stripe, Wise, Payoneer, Apple & Google routed through a Dhaka Bank ERQ + NFCD structure — generating FX spread, encashment commission, and inward remittance fees on every cycle.

Payroll & CASA Float

37 employees today, projected 60+ by Y3 — full payroll account migration to Dhaka Bank, creating steady CASA float of BDT 8–12 Lakh at any time.

Corporate Cards & Trade Finance

Corporate credit cards for engineering team (AWS, OpenAI, Google Cloud spend in USD), and future LC / trade finance lines as the portfolio scales internationally.

Total Relationship Value to Dhaka Bank
BDT 3.5 – 4.5 Mn
in ancillary fee & float income over 5 years — independent of loan interest

On the strength of this combined relationship, we respectfully request Dhaka Bank's lowest published SME / ICT-sector lending rate, with the option to step down further upon eligibility under the Bangladesh Bank refinance window.

11Stress Test · Downside DSCR

The loan stays serviceable —
even on worst-case assumptions.

Scenario
Y3 Revenue
Y3 DSCR
Outcome
Base case
BDT 45 Mn
8.8×
Comfortable coverage
Downside −30%
BDT 31.5 Mn
5.5×
Well above 1.25× covenant
Severe −50%
BDT 22.5 Mn
3.6×
Still serviceable
−50% + FX shock 15%
BDT 19.1 Mn
2.9×
Promoter top-up trigger

Promoter commitment: if DSCR falls below the 1.25× covenant in any year, the MD will inject additional equity to restore coverage — formalised as a written undertaking at sanction. This converts a tail-risk into a contractual top-up obligation.

12Regulatory & Compliance Snapshot

Clean, compliant, bank-ready.

Corporate Identity
RJSC Incorporation No.C-110994/13
Trade LicenseDhaka City Corporation — current
BASIS MembershipActive
13Promoter Contribution & Skin in the Game

The founder has already built and shipped.

Three live, revenue-generating AI products exist today — built with founder capital, founder time, and a 37-person team already on payroll. This is not a green-field bet; the bank is funding the next leg of a proven build.

3 Live
AI SaaS products already shipped
21+ yrs
MD operating track record
37
Salaried team on day one
Founder Commitments at Sanction
  • · Personal Guarantee of MD KAM Rashedul Mazid for the full facility
  • · Personal Net Worth Statement submitted with sanction documents
  • · No dividend or owner distribution until the loan is fully serviced
  • · Equity top-up commitment if DSCR breaches 1.25× covenant
  • · All MD remuneration capped at agreed schedule for the tenor

Quantum of promoter equity already invested available in the appendix financial model — confirm with MD before final submission.

14The Ask

BDT 20,000,000

(Two Crore Bangladeshi Taka)

A 5-year working capital & technology investment facility from Dhaka Bank PLC — powering three live AI SaaS products into a globally competitive, cash-generating portfolio.

Direct Ask to the Credit Committee
  • · Sanction the composite BDT 20 Mn facility on the indicative term sheet
  • · Price at Dhaka Bank's lowest SME / ICT-sector rate, reflecting 1.4× security cover and BDT 3.5–4.5 Mn ancillary income
  • · Route the exposure through the Bangladesh Bank ICT Refinance Window for further rate optimisation

Our SOM is global — and we intend to make Bangladesh proud on that stage.

With this credit, Dhaka Bank becomes the proud banking partnerof a homegrown AI portfolio earning USD revenue for Bangladesh.

A bankable AI portfolio. A multi-product relationship. A national export story.

Contact
KAM Rashedul Mazid
Managing Director · Raise IT Solutions Ltd
Dhaka, Bangladesh · June 2026

Full contact details (email, phone, registered address) provided with sanction documentation.

15References & Citations
  1. [1]
    Grand View Research — Artificial Intelligence Market Size Report, 2024–2030
    https://www.grandviewresearch.com/industry-analysis/artificial-intelligence-ai-market
  2. [2]
    Statista — Global Artificial Intelligence Market Forecast 2024–2030
    https://www.statista.com/outlook/tmo/artificial-intelligence/worldwide
  3. [3]
    Gartner — Forecast: AI Software Worldwide, 2023–2027
    https://www.gartner.com/en/newsroom/press-releases
  4. [4]
    Global Wellness Institute — Global Wellness Economy Monitor 2024
    https://globalwellnessinstitute.org/industry-research/
  5. [5]
    World Health Organization — Digital Health Strategy 2020–2025
    https://www.who.int/health-topics/digital-health
  6. [6]
    UNCTAD — Digital Economy Report 2024 (Cross-border digital services)
    https://unctad.org/digital-economy-report-2024
  7. [7]
    International Organization for Migration — World Migration Report 2024
    https://worldmigrationreport.iom.int/
  8. [8]
    Bangladesh Bank — Quarterly Remittance & ICT Export Reports
    https://www.bb.org.bd/
  9. [9]
    BASIS — Bangladesh ICT Industry Statistics 2024
    https://basis.org.bd/
  10. [10]

Market sizing figures rounded for presentation. Forecast methodology blends primary Raise IT cohort data with cited third-party research.