quantum wellness investment CONCEPTS

Three investment concepts suggested, suitable at any country level. The proposed prices reflect Serbian market prices (70 Euros for Smart basic diagnostic). 

SMART and EXPERT Pods prices are indicated as “FOB”, excluding transport & export costs. It is not possible to estimate the transport & export costs at this moment.

Expert (VVIP) diagnostics & treatments are excluded from below simulations, and additional gross revenue should be considered.

quantum wellness KNOW HOW

Master Partner is obliged to pay the transfer and licensing of KnowHow Quantum Wellness for each new country being open in the amount of 120.000 Euros. That cost has not been included in the below price and need to be added to be paid to 4Life Biodesign, after the concept has been selected.

concept 1

20 Smart Pods + 1 Expert Pods

Concept 1 Investment - 610.000 Euros

CONCEPT 1 GROSS REVENUE SIMULATION 1

  • 100% capacity (360 days x 8 Recharge therapies in 20 SMART Pods at 30 Euros each therapy) brings 1.700.000 Euros Gross revenue; or
  • 50% capacity (360 days x 4 Recharge therapies in 20 SMART Pods at 30 Euros each therapy) 850.000 Euros gross revenue

ADDITIONAL DIAGNOSTIC REVENUE SIMULATION

  • 100% capacity means 5.000 people will undergo the 70 Euros testing for treatment and potential additional earning will come to 350.000 Euros; or 
  • 50% capacity means 2.500 people will undergo the 70 Euros testing for treatments and potential additional earning will come to 175.000 Euros

FINAL GROSS REVENUE SIMULATION

  • 100% capacity = 2.050.000 Euros / yearly
  • 50% capacity = 975.000 Euros / yearly
  • 20% capacity = 410.000 Euros / yearly
  • Expert VVIP services – to be determined

concept 2

60 Smart Pods + 3 Expert Pods

Concept 2 Investment - 1.650.000 Euros

CONCEPT 2 GROSS REVENUE SIMULATION 2

  • 100% capacity (360 days x 8 Recharge therapies in 60 SMART Pods at 30 Euros each therapy) brings 5.100.000 Euros Gross revenue; or
  • 50% capacity (360 days x 4 Recharge therapies in 60 SMART Pods at 30 Euros each therapy) 2.550.000 Euros gross revenue

ADDITIONAL DIAGNOSTIC REVENUE SIMULATION

  • 100% capacity means 15.000 people will undergo the 70 Euros testing for treatment and potential additional earning will come to 1.050.000 Euros; or 
  • 50% capacity means 7.500 people will undergo the 70 Euros testing for treatments and potential additional earning will come to 525.000 Euros

FINAL GROSS REVENUE SIMULATION

  • 100% capacity = 6.150.000 Euros / yearly
  • 50% capacity = 3.075.000 Euros / yearly
  • 20% capacity = 1.230.000 Euros / yearly
  • Expert VVIP services – to be determined

concept 3

100 Smart Pods + 5 Expert Pods

Concept 3 Investment - 2.250.000 Euros

CONCEPT 3 GROSS REVENUE SIMULATION 3

    • 100% capacity (360 days x 8 Recharge therapies in 100 SMART Pods at 30 Euros each therapy) brings 8.500.000 Euros Gross revenue; or
    • 50% capacity (360 days x 4 Recharge therapies in 100 SMART Pods at 30 Euros each therapy) 4.250.000 Euros gross revenue

ADDITIONAL DIAGNOSTIC REVENUE SIMULATION

    • 100% capacity means 25.000 people will undergo the 70 Euros testing for treatment and potential additional earning will come to 1.750.000 Euros; or 
    • 50% capacity means 12.500 people will undergo the 70 Euros testing for treatments and potential additional earning will come to 875.000 Euros

FINAL GROSS REVENUE SIMULATION

    • 100% capacity = 10.250.000 Euros / yearly
    • 50% capacity = 5.125.000 Euros / yearly
    • 20% capacity = 2.050.000 Euros / yearly
    • Expert VVIP services – to be determined