So I listened to the cc...I thought I summarize a

So I listened to the cc...I thought I summarize a few exciting items -

Please correct me if I misunderstood some things -

-Excellagen VA sales projection
this year, VA sales expected $10 million, and profit on VA sales = $7 million.
next year, VA sales expected $39 million, and profit $32 million
following year, sales $92 million, and profit $65 million

- Excellagen - Managed Care - no sales projection given
- Excellagen - Self Insured Physicians - no sales projections given
- Excellagen - Malaysia per PR
- Excellagen - Expanding to other countries besides Malaysia

RPM - 3500 to 5000 patients initially - $3.1 million annual revenue for start up only

RPM - signed 2 contracts (AZ and Florida), 9 more clinics contracts to be signed soon

MSO - Projected EBIDA - $2.5 million per year...I couldn't figure out the revenue part...I think he said $350K to $500K per doctor, expectation is 1,000 doctors...$350 million to $500 million revenue...does that sound right? seems high...but Sanja did say it is very high...hmmm

Vaccine - besides China and Malaysia, in talks with countries in South Africa for partnership

Vaccine - after phase 1, will seek out government funding again and partnerships with other pharmas

Please add more if I missed anything...revenue will start next quarter.

IF we are really conservative, and say we will only have $15 million in revenue this year..what do you guys think PPS should be at?

Thank you!