| 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 |