Yancy Corporation 10-YEAR REVENUE
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVW
1
Yancy Corporation 10 Year Revenue Projection
2
Based on 10 Year Moleculscope Products Market Projection
3
4% License Fee + 4% Royalty = 8% Total
4
One Million Shares of Stock
5
6
10 Year10 Year
7
RevenueEarnings/Earnings/Earnings/Earnings/Earnings/Earnings/Earnings/Earnings/Earnings/Earnings/ TotalEarnings/
8
SourceYear 1ShareYear 2ShareYear 3ShareYear 4ShareYear 5ShareYear 6ShareYear 7ShareYear 8ShareYear 9ShareYear 10ShareIncomeShare
9
Moleculoscope
10
Patent
11
License:$12,500,000,000.00$12,500.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$12,500,000,000.00$12,500.00
12
Royalties:$0.00$0.00$13,684,000.00$13.68$61,200,000.00$61.20$227,824,000.00$227.82$675,120,000.00$675.12$1,264,840,000.00$1,264.84$1,576,040,000.00$1,576.04$1,789,240,000.00$1,789.24$2,122,440,000.00$2,122.44$2,269,640,000.00$2,269.64$10,000,028,000.00$10,000.03
13
14
Vibration
15
Supression
16
Patent
17
License:$0.00$0.00$10,000,000,000.00$10,000.00$5,000,000,000.00$5,000.00$0.00$0.00$5,000,000,000.00$5,000.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$20,000,000,000.00$20,000.00
18
Royalties:$0.00$0.00$0.00$0.00$40,000,000.00$40.00$120,000,000.00$120.00$500,000,000.00$500.00$1,000,000,000.00$1,000.00$1,500,000,000.00$1,500.00$1,900,000,000.00$1,900.00$2,200,000,000.00$2,200.00$2,300,000,000.00$2,300.00$9,560,000,000.00$9,560.00
19
20
Future
21
Patents
22
License:$0.00$0.00$0.00$0.00$20,000,000,000.00$20,000.00$0.00$0.00$20,000,000,000.00$20,000.00$0.00$0.00$20,000,000,000.00$20,000.00$0.00$0.00$20,000,000,000.00$20,000.00$10,000,000,000.00$10,000.00$90,000,000,000.00$90,000.00
23
Royalties:$0.00$0.00$0.00$0.00$0.00$0.00$850,000,000.00$850.00$1,600,000,000.00$1,600.00$2,400,000,000.00$2,400.00$3,800,000,000.00$3,800.00$4,600,000,000.00$4,600.00$5,200,000,000.00$5,200.00$7,100,000,000.00$7,100.00$25,550,000,000.00$25,550.00
24
25
49% IPO
26
SUBSIDARY
27
STOCK SALE:$5,000,000,000.00$7,000,000,000.00$8,000,000,000.00$8,000,000,000.00$10,000,000,000.00#REF!
28
29
30
Year Totals:$12,500,000,000.00$12,500.00$15,013,684,000.00$10,013.68$25,101,200,000.00$25,101.20$1,197,824,000.00$1,197.82$27,775,120,000.00$27,775.12$4,664,840,000.00$4,664.84$26,876,040,000.00$26,876.04$16,289,240,000.00$8,289.24$29,522,440,000.00$29,522.44$31,669,640,000.00$21,669.64
Loading...
 
 
 
Sheet1