StageZero Life Sciences Ltd T.SZLS

Expected Revenue Part 2

[Bully88]

As requested,

attached is a chart showing revenue expectations for q2.

the 2 new columns represent total numbers speculating that they will do 10% more testing for positive results

basically, every 100 tests they do will net them another 10 tests 

-1 free folow up test to confirm positive
+2 tests @ $50 per test (1 per week for 2 weeks)



hope this helps

Tests Completed	Amount Paid to complete test	Total Revenue from testing	Tests per day needed to achieve	Total tests completed after Additional 10%	Total revenue including additional 10% testing revenue
100	$    50.00	$           5,000.00	1.67	110	$           5,500.00
200	$    50.00	$         10,000.00	3.33	220	$         11,000.00
300	$    50.00	$         15,000.00	5	330	$         16,500.00
400	$    50.00	$         20,000.00	6.67	440	$         22,000.00
500	$    50.00	$         25,000.00	8.33	550	$         27,500.00
600	$    50.00	$         30,000.00	10	660	$         33,000.00
700	$    50.00	$         35,000.00	11.67	770	$         38,500.00
800	$    50.00	$         40,000.00	13.33	880	$         44,000.00
900	$    50.00	$         45,000.00	15	990	$         49,500.00
1,000	$    50.00	$         50,000.00	16.67	1,100	$         55,000.00
1,500	$    50.00	$         75,000.00	25	1,650	$         82,500.00
2,000	$    50.00	$      100,000.00	33.33	2,200	$      110,000.00
2,500	$    50.00	$      125,000.00	41.67	2,750	$      137,500.00
3,000	$    50.00	$      150,000.00	50	3,300	$      165,000.00
3,500	$    50.00	$      175,000.00	58.33	3,850	$      192,500.00
4,000	$    50.00	$      200,000.00	66.67	4,400	$      220,000.00
4,500	$    50.00	$      225,000.00	75	4,950	$      247,500.00
5,000	$    50.00	$      250,000.00	83.33	5,500	$      275,000.00
5,500	$    50.00	$      275,000.00	91.67	6,050	$      302,500.00
6,000	$    50.00	$      300,000.00	100	6,600	$      330,000.00
6,500	$    50.00	$      325,000.00	108.33	7,150	$      357,500.00
7,000	$    50.00	$      350,000.00	116.67	7,700	$      385,000.00
7,500	$    50.00	$      375,000.00	125	8,250	$      412,500.00
8,000	$    50.00	$      400,000.00	133.33	8,800	$      440,000.00
8,500	$    50.00	$      425,000.00	141.67	9,350	$      467,500.00
9,000	$    50.00	$      450,000.00	150	9,900	$      495,000.00
9,500	$    50.00	$      475,000.00	158.33	10,450	$      522,500.00
10,000	$    50.00	$      500,000.00	166.67	11,000	$      550,000.00
20,000	$    50.00	$   1,000,000.00	333.33	22,000	$   1,100,000.00
30,000	$    50.00	$   1,500,000.00	500	33,000	$   1,650,000.00
40,000	$    50.00	$   2,000,000.00	666.67	44,000	$   2,200,000.00
50,000	$    50.00	$   2,500,000.00	833.33	55,000	$   2,750,000.00
60,000	$    50.00	$   3,000,000.00	1000	66,000	$   3,300,000.00
70,000	$    50.00	$   3,500,000.00	1166.67	77,000	$   3,850,000.00
80,000	$    50.00	$   4,000,000.00	1333.33	88,000	$   4,400,000.00
90,000	$    50.00	$   4,500,000.00	1500	99,000	$   4,950,000.00
100,000	$    50.00	$   5,000,000.00	1666.67	110,000	$   5,500,000.00
110,000	$    50.00	$   5,500,000.00	1833.33	121,000	$   6,050,000.00
120,000	$    50.00	$   6,000,000.00	2000	132,000	$   6,600,000.00
130,000	$    50.00	$   6,500,000.00	2166.67	143,000	$   7,150,000.00
140,000	$    50.00	$   7,000,000.00	2333.33	154,000	$   7,700,000.00
150,000	$    50.00	$   7,500,000.00	2500	165,000	$   8,250,000.00
160,000	$    50.00	$   8,000,000.00	2666.67	176,000	$   8,800,000.00
170,000	$    50.00	$   8,500,000.00	2833.33	187,000	$   9,350,000.00
180,000	$    50.00	$   9,000,000.00	3000	198,000	$   9,900,000.00
190,000	$    50.00	$   9,500,000.00	3166.67	209,000	$ 10,450,000.00
200,000	$    50.00	$ 10,000,000.00	3333.33	220,000	$ 11,000,000.00
210,000	$    50.00	$ 10,500,000.00	3500	231,000	$ 11,550,000.00
220,000	$    50.00	$ 11,000,000.00	3666.67	242,000	$ 12,100,000.00
230,000	$    50.00	$ 11,500,000.00	3833.33	253,000	$ 12,650,000.00
240,000	$    50.00	$ 12,000,000.00	4000	264,000	$ 13,200,000.00
250,000	$    50.00	$ 12,500,000.00	4166.67	275,000	$ 13,750,000.00

[brad129]

  I appreciate the charts but according to the prospectus the minimum test price is $75 I know the original NR stated $50 but that has been updated.

[Bully88]

k il update it.  i used $50 dollars as  super conservative and was the original number given to us.

[Bully88]

Tests Completed  Amount Paid to complete test   Total Revenue from testing  Tests per day needed to achieve Total tests completed after Additional 10%   Total revenue including additional 10% testing revenue 100  $               

[Bully88]

Sorry that came out all wonky Tests Completed  Amount Paid to complete test   Total Revenue from testing  Tests per day needed to achieve Total tests completed after Additional 10%   Total revenue including additional 10% testing revenue 100  $   

[Jonnyboy85]

This post has been removed in accordance with Community Policy