Revenues/$ |
None
|
Sales of a-KB per year: 132,480.00
Angel investment: 685,320.00
Total in three years: 1,082,720.00
|
Sales of a-KB per year: 1,324,800.00
Financing:
First round: 1370640.00
Second round: 6853200.00
Third round: 13706400.00
Total in three years: 22,327,440.00
|
Sales of a-KB per year: 2,208,000.00
Financing:
First round: 68,532,000.00
Second round: 137,064,000.00
Total in two years: 210,012,000
|
Costs/$
|
Payment to Links-Spider company: 1,027.64 per month
Apply for qualification: 4,110.57
Employees expense: 1,095.67 per month per person
Total in two years: 239,142.57
|
Factory expense:68,509.50 per year
Employees expense (e.g. Salaries): 1,095.67 per month per person
Advertisement: 684.80 per year
Raw materials: 1,369.59 per year
Packaging: 684.80 per year
Preclinical trial cost: 137,019.00
Total in five years:905,460.60 |
Factory expense:13,706.40 per year
Employees expense (e.g. Salaries): 13,669.14 per month per person
Advertisement: 1,369.60 per year
Raw materials: 136,959.00 per year
Packaging: 1,369.60 per year
Clinical trial cost: 1370640.00
Total in three years: 16,593,525.00 |
Factory expense:13,706.40 per year
Employees expense (e.g. Salaries): 13,669.14 per month per person
Advertisement: 1,369.60 per year
Raw materials: 136,959.00 per year
Packaging: 1,369.60 per year
Total in two years: 10,148,590 |