Projected Conservative Life-of-Product Passive Revenue from VTG’s Current Product Portfolio
Product Name
Mature Yearly Product
Volume
Revenue Per Unit Yearly Royalty Revenue Life of Product Years
Total Life of Product
Royalty
Nite-Safe™ 500,000 4 2,000,000 15 $30,000,000
Fusion™ 7,800,000 6.5 50,700,000 8 $405,600,000
BeValve™ 1,500,000 10 15,000,000 15 $225,000,000
IFM Fluids/Gas 15,000,000 6 90,000,000 25 $2,250,000,000
IFM Electricity 16,000,000 8 128,000,000 25 $3,200,000,000
DermoDialysis 20,000 1,700 34,000,000 20 $680,000,000
Bio-Data Capture 9,500 700 6,650,000 10 $66,500,000
Holistic Body Scanner 10,000 1,700 17,000,000 15 $255,000,000
TorqueShaft™ 10,000 10 100,000 15 $1,500,000
Touch-Sole™ 125,000 25 3,125,000 20 $62,500,000
346,575,000
US Market Penetration Only Grand Total Passive Revenue $7,176,100,000
3/16/2018 25