|
Inventions -
Art Stitch
|
|
The cost price of production and proceeds of her realization in euro, 1 - year
| Parameters |
I
|
II
|
III
|
IV
|
V
|
VI
|
VII
|
VIII
|
IX
|
X
|
XI
|
XII
|
For a year
|
|
Direct expenses for manufacture
|
7000
|
|
10000
|
10000
|
3000
|
|
27000
|
|
|
16500
|
16500
|
16500
|
106500
|
|
Expenses under the international patent
|
|
|
|
|
|
50000
|
|
50000
|
|
|
|
50000
|
150000
|
|
the current production costs
|
500
|
500
|
1500
|
1500
|
1500
|
10000
|
10000
|
10000
|
10000
|
10000
|
10000
|
10000
|
75500
|
|
total charges
|
7500
|
500
|
11500
|
11500
|
4500
|
60000
|
37000
|
60000
|
10000
|
26500
|
26500
|
76500
|
332000
|
|
|
|
|
|
Volume
|
release
|
€
|
|
|
|
|
|
|
|
the pessimistic forecast
|
|
|
|
|
|
22000
|
|
|
|
110000
|
110000
|
110000
|
352000
|
|
the optimistic forecast
|
|
|
|
|
|
43000
|
|
|
|
215000
|
215000
|
215000
|
688000
|
|
the Cost price 1 piece
|
|
|
|
|
|
10
|
|
|
|
3,3
|
3,3
|
3,3
|
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
|
|
|
the pessimistic forecast
|
-7500
|
-8000
|
-19500
|
-32000
|
-36500
|
-74500
|
-111500
|
-171500
|
-181500
|
-71500
|
38500
|
148500
|
148500
|
|
the optimistic forecast
|
-7500
|
-8000
|
-19500
|
-32000
|
-36500
|
-53500
|
-90500
|
-150500
|
-160500
|
54500
|
269500
|
484500
|
484500
|
the Cost price of production and proceeds (income) of its(her) realization in euro, 2 - й year
|
Parameters
|
I
|
II
|
III
|
IV
|
V
|
VI
|
VII
|
VIII
|
IX
|
X
|
XI
|
XII
|
For a year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct expenses for manufacture
|
33000
|
33000
|
33000
|
33000
|
33000
|
33000
|
66000
|
66000
|
66000
|
66000
|
66000
|
165000
|
693000
|
|
Expenses under the international patent
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
the current production costs
|
20000
|
20000
|
20000
|
20000
|
20000
|
20000
|
40000
|
40000
|
40000
|
40000
|
40000
|
100000
|
420000
|
|
total charges
|
53000
|
53000
|
53000
|
53000
|
53000
|
53000
|
106000
|
106000
|
106000
|
106000
|
106000
|
265000
|
1113000
|
|
|
|
|
|
|
Volume
|
release
|
€
|
|
|
|
|
|
|
|
the pessimistic forecast
|
220000
|
220000
|
220000
|
220000
|
220000
|
220000
|
440000
|
440000
|
440000
|
440000
|
440000
|
1100000
|
4620000
|
|
the optimistic forecast
|
430000
|
430000
|
430000
|
430000
|
430000
|
430000
|
860000
|
860000
|
860000
|
860000
|
860000
|
2150000
|
9030000
|
|
the Cost price 1 piece
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
3,3
|
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
|
|
|
the pessimistic forecast
|
167000
|
167000
|
167000
|
167000
|
167000
|
167000
|
334000
|
334000
|
334000
|
334000
|
334000
|
935000
|
3607000
|
|
the optimistic forecast
|
377000
|
377000
|
377000
|
377000
|
377000
|
377000
|
754000
|
754000
|
754000
|
754000
|
754000
|
1885000
|
7917000
|
To load the financial plan 
All is ready , what to let out(release) this device массово, and to sell in all territory of globe if you have correctly estimated a situation and at you is 500 thousand euro , call me right now
79167844087
|
Inventions 
