PRIX UNITAIRE 130

COUT VARIABLE 40
FACTURE AC 0.09
R et D 700000000 600000000 800000000 D loi uniforme
Clinical 150000000 150000000 30000000 D loi normale
TOTAL 850000000

Année 1 2 3 4 5
Taux d'augmentation 4% 4% 4% 4%
Taille du Marché 2000000 2080000 2163200.00 2249728 2339717.12
Part du Marché ( taux ) 20% 20% 20% 20%
Part du Marché 8% 9.60% 12% 13.82% 16.59%
Ventes 160000 199680 249200.64 311002.399 388130.993603

Revenu Annuel 249600000 311500800 388752998 485163742 605484350.02

couts totaux 76800000 95846400 119616307 149281151 186302876.929
profiT 172800000 215654400 269136691 335882591 419181473.091

cumul de profit -677200000 -461545600 -192408909 143473682 562655154.908

VAN 208,253,901.92 €
2000000
400000 D LOI NORMALE
2%
15% 3%
20% 6%
25%