nanobatt biz plan

Upload: lim-kuo-hou

Post on 07-Apr-2018

218 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/6/2019 Nanobatt Biz Plan

    1/20

    MPS 812 Business Plan

    Contents

    1. Executive Summary

    2. Problem & Opportunity

    3. Our Products

    4. Management Team

    5. Route to Market

    6. Business Strategy

    7. Financials

    8. Exit Strategy

    1. Executive Summary

    1.1 Introduction of Company and Type of Business

  • 8/6/2019 Nanobatt Biz Plan

    2/20

    1.2 Problem & Opportunity

    1.3 Our Products

    1.4 Management Team

    1.5 Route to Market

    1.6 Business Strategy

    1.7 Financials

    1.8 Exit Strategy

    2. Problem and Opportunity

    Battery life is a major limitation in most portable electronic devices. A typical cellphones battery

    can last around 4 hours of talktime[1], while a typical laptop battery can last around 6 hours

    when the laptop is running applications without power-saving mode[2]. This would be a problem

    when using such mobile devices in areas where there are no easily accessible power supplies such

    as rural regions. Even in urban areas, it can prove to be quite a hassle to lug a charger around

    and having to search for a spot with power socket when using laptops outdoors. In light of theever-growing usage of mobile devices, there is need for batteries which can last much longer

    than current ones. Nevertheless, lithium-ion battery technology is reaching a plateau in terms of

    increasing battery storage capacity while mobile electronic devices are becoming increasingly

    energy intensive. As such, new technologies have to be utilized to solve this problem. Also the

    market size for mobile electronic products is projected to continue increasing, ensuring a steady

    demand for longer-lasting batteries.

  • 8/6/2019 Nanobatt Biz Plan

    3/20

    3. Products

    3.1 Technology

    We are using patented nanotechnology. Years of research and development at the Massachusetts

    Institute of Technology have culminated in our NanoBatt super-capacitor batteries which can lastup to 600 times longer than conventional chemical batteries, store much more energy per unit

    weight and be charged almost instantaneously.

    Our batteries are created using revolutionary techniques to deposit millions of carbon nanotubes

    filaments, which are tiny carbon threads as thin as 1/50000 of a human hair, on the capacitor

    electrodes. Since the storage ability of a capacitor depends on the size of its surface area, the use

    of such nanotubes filaments vastly increases the effective surface area and increases its energy

    storage density to levels exceeding that of traditional batteries.

    Our NanoBatt batteries can last up to 800 times longer than conventional chemical batteries,

    store much more energy per unit weight and be charged almost instantaneously. NanoBattbatteries have the potential to supplant conventional lithium-ion batteries in energy-intensive

    portable electronic devices such as mobile phones and laptops. Other possible applications of our

    technology include powering electric cars, autonomous robots and spacecraft equipment.

    Moreover, nanotube production technology has come a long way since its infancy. Since 2000,

    the production cost of high-grade single-walled nanotubes has fallen from US$1500 per gram to

    US$100 per gram. Our product, however, requires only short segments of filaments which are

    even cheaper still at US$50 per gram. This price tag is expected to continue falling.

    3.2 Current Products

    We currently have two types of products cellphones batteries and laptop batteries. We have Li-

    Ion batteries for all models of major cellphones brands such as Nokia, Apple, Sony Ericsson and

    Blackberry, as well as for all models of laptop batteries such as HP, Fujitsu, Acer, Apple.

    3.3 Comparisons with other products

    Table 1: Specifications of several popular lithium-ion batteries and Nanobatt battery for

    cellphoness

    Brand A B C NanoBatt

    Battery life (talktime) 4 hours 5.5 hours 4.5 hours 500 hours

    Weight 50g 75g 60g 60g

    Time required for full

    charge

    3 hours 4 hours 4 hours Less than 1 sec

  • 8/6/2019 Nanobatt Biz Plan

    4/20

    Lifespan (number of

    charging cycles)

    900 800 700 600 000

    Specific energy density

    (Wh/kg)

    150 220 200 23 000

    Temperature

    dependency

    Moderate High Moderate Very Low

    Production cost (US$) $4 $4.5 $5 $10

    The talktime of Nanobatts are 100 longer than that of current batteries used in cellphones. With

    a typical 3 days recharging once scenario, Nanobatts are able to last 300 days without recharging

    with one and half hour of talktime each day. This could save a lot of hassle espcially for busy

    always on the move cellphoness and laptops users because recharging batteries with Nanobatt is

    as simple as connecting the cellphoness to the power source and disconnecting again.

    4. Management Team

    Co-founders: Goh Woon Peng, Ong Wei Guang, Chan Eng Aik, Chin Xin Yu, Lim Kuo Hou,

    Ridwan Salim Sanad

    At present, we do not have any CEO and CFO yet as none of the co-founders possess the

    necessary experience and expertise for these positions.

    Chief Executive Officer: We will find someone with the relevant expertise to steer our

    company, preferably a former CEO of a Fortune 500 company. Since we are a new start-up

    company, we will look for someone who is willing and has the experience to take on multiple

    roles initally. He should have relevant expertises in operations management, marketing, forming

    the overall strategy, financing, creation of company culture, building of senior management

    team, human resources, compliance with safety regulations.

    Chief Financial Officer: We will hire someone with relevant financial training to assume to role

    of CFO. He should have the expertise to ensure there is strict adherence to the budget of the

    company. He should also be able to devise real time auditing tools that could identify and report

    the financial happenings and potential problems area of activity to the management timely andaccurately.

    Chief Technology Officer: Professor Riccardo Signorelli

    Prof Riccardo Signorelli from MIT has extensive research experience dealing with

    nanotechnology, especially in nanotube fabrication. He is also responsible for overseeing the

    development of NanoBatts technology and is our mentor.

  • 8/6/2019 Nanobatt Biz Plan

    5/20

    Technical Advisors: Joel Schindall, John Kassakian

    Prof Joel and Prof John from MIT were also involved in the development of NanoBatts

    technology. As such, we shall appoint them as our technical advisors.

    5. Route to Market

    5.1 Market Size

    The market for possible applications for NanoBatt overlaps almost all devices that require a use

    of a battery. However, we identified the cellphones battery market and the laptops battery market

    as the best candidates with sufficient market size and demand for high performance batteries.

    Cell phone sales in first quarter of 2009 was at 269.1 million units. Based on this data, we can

    expect that annual sales of ~1.1 billion units. This figure should continue to increase at a rate of

    7% to 9% per year in the near future. Since the volume of aftermarket battery sales is far

    overshadowed by the sales to the OEM, we assume that the volumetric sales of cellphone

    batteries to be closely tagged to the sales of cellphones. Given the current market price of

    US$2.70 per unit for basic models of cell phone batteries, the market size for all cell phone

    batteries is estimated at US$2.97 billion.

    Statistics show that in 2009 cellphones sales took a 13.4% share in units sold. This value was

    only 10.8% a year ago. Based on this trend, the share of cellphones sales may reach 18% in 2011

    with 200 million units sold and reach 22% in 2012 at 250 million units. Typically, the unit cost

    for a cellphones battery is considerably higher at US$5 which reflects that the market size for

    cellphones batteries is valued at US$1-1.25 billion.

    Our other focus is on the laptop battery market. In 2010, laptops sales is forecasted at 169.8

    million units and the predicted to grow at about 10% each year to reach 264.0 million units by

    2014. Again, we assume that the sales of laptops to be directly correlated to the sales in itsbatteries. Currently, unit costs for laptop batteries range from US$15 to US$25, indicating a

    market size of US$3.4 billion now.

    In all, the present total market size for cellphone batteries and laptop batteries is valued at

    US$4.4 billion. This represents the the markets with the best potential for the application of

  • 8/6/2019 Nanobatt Biz Plan

    6/20

    NanoBatt. With decreasing costs as the technology matures, the potential future market may be

    as large as US$8.3 billion.

    5.2 Potential Customers

    Our primary customers will be the Original Equipment Manufacturers (OEMs) of cellphones

    (eg. Nokia, Google, Motorola, etc.) and laptops (eg. Alienware, Sony, Toshiba etc.).

    5.3 Market Growth

    The existing large market of high energy consumption laptops and cellphones and their rapid

    market growth predicted in next two years underpins our potential to establish a considerable

    market share in laptops and cellphones battery market.

    We will license our products to the leading laptops and cellphones OEMs mentioned above.

    Initially our batteries will be used in the launch of their new series of product for market test-

    runs. Licensees that see outweighing benefits using our batteries in the initial market test-runs

    will use our batteries as the new standard in all their future products. In this way, we will

    successfully retain the two leading laptops and cellphones manufacturers as our long-term

    customers which ensures a stable source of income in the near future. By penetrating the market

    of the leading manufacturers first, we hope our batteries would become the new standard for

    laptops and cellphones market quickly in three to four years time.

    5.4 Marketing Approach

    We will hold a booth in International Consumer Electronics Show 2011 and International CTIA

    wireless trade show 2011 in Las Vegas. By paricipating in the world's largest consumer

  • 8/6/2019 Nanobatt Biz Plan

    7/20

    technology trade shows, we could publicize our products to the leading OEMs of laptops and

    cellphones (eg. Nokia, Google, Motorola, etc for cellphones and eg. Alienware, Sony, Toshiba

    etc for laptops.). . Brochures with comparison of performance between our products and other

    rechargable batteries will be distributed to laptops and cellphones manufacturers in the

    tradeshow.

    Apart from that, we will also make use of the connections of our CEO, industrial connections of

    NTU as well as that of MIT through our CTO to kick start our business relationship with

    potential licensees quickly.

    After the licensing deal is struck with our licensees, feedback of our products from our licensee

    will be channeled to our R&D department for to finetune our products research according to the

    changing needs of our licensees. In this way, we can ensure a continual lasting relationship withour licensee by continually inventing better products that fit the needs of the cellphones and

    laptops manufacturers.

    5.5 Competitors and substitutes

    Listed below are companies that are potential competitiors:

    Mphase

    Technologies

    Battery with chemicals isolated from electrode by

    "nanograss" when the battery is not in useVery long shelf life

    AltairnanoLithium-ion battery with the anode composed of lithium

    titanate spindel nanoparticles

    Higher power, quicker recharge, less

    combustible than standard lithium-ion

    batteries

    NaoexaLithium-ion battery using nanocomposite electrodes using

    technology developed at Argonne National Laboratory

    Higher power, less combustible than

    standard lithium-ion batteries

    EcoloCapSolutions

    Lead acid batteries using nanotube coatedelectrodes

    Increased energy density at a lowercost that Li-ion batteries

    ZpowerSilver-zinc battery using nanoparticles in the silver

    cathodeHigher power density, low combustibility

    NexeonStructured silicon anodes for use in lithium-ion

    batteries

    Higher power density, low

    combustibility

    NanoAmorNanotube based additive for use in lithium-ion

    electrodes

    http://www.mphasetech.com/nanotechnology.htmlhttp://www.mphasetech.com/nanotechnology.htmlhttp://www.altairnano.com/profiles/investor/fullpage.asp?f=1&BzID=546&to=cp&Nav=0&LangID=1&s=0&ID=10701http://www.nanoexa.com/lithium.htmlhttp://www.ecolocap.com/site/en/mbt-cnt-battery.htmlhttp://www.ecolocap.com/site/en/mbt-cnt-battery.htmlhttp://www.zmp.com/http://www.nexeon.co.uk/technologyhttp://www.nanoamor.com/inc/sdetail/23347http://www.nanoamor.com/inc/sdetail/23347http://www.nexeon.co.uk/technologyhttp://www.zmp.com/http://www.ecolocap.com/site/en/mbt-cnt-battery.htmlhttp://www.ecolocap.com/site/en/mbt-cnt-battery.htmlhttp://www.nanoexa.com/lithium.htmlhttp://www.altairnano.com/profiles/investor/fullpage.asp?f=1&BzID=546&to=cp&Nav=0&LangID=1&s=0&ID=10701http://www.mphasetech.com/nanotechnology.htmlhttp://www.mphasetech.com/nanotechnology.html
  • 8/6/2019 Nanobatt Biz Plan

    8/20

    At the moment, our concept of a capacitor-based battery unique in the market. Our most

    immediate competitors offer nanotechnology-enhanced lithium-ion batteries which are

    evolutionary improvements over traditional lithium ion batteries. These batteries would possibly

    be able to reuse much of current technology and manufacturing processes and thus be cheaperthan our product. However, we still hold a fundamental advantage in the charging speed and

    longevity of capacitors over chemical batteries. Furthermore, we designed our product to be

    completely compatible with devices that operate on traditional batteries, there will be no

    requirement for any redesign of their devices to optimize performance with NanoBatt. Therefore,

    we expect we have the superior advantage in terms performance over our competitors. Our main

    challenges will instead be our smaller financial base compared to our competitors and potential

    attempts by our competitors to block our products in the market by using their financial clouts.

    Technological Position

    We aim to quickly obtain patents in major markets such as the United States, China, Europe,

    India and South-east Asia to establish a barrier to entry to prevent copycat competitors.

    Moreover, we will engage in continous research and development in the derivatives and

    improvements of our technology. Details of the technical approach will only be revealed to our

    outsourced manufacturers after signing a confidentiality agreement with NanoBatt.

    Substitutes

    In the long term, there are a few battery technologies being developed which can potentially

    displace current battery technology.

    Lithium-Polymer batteries have been well studied and researched on. These batteries are highly

    mouldable and have high energy capacity but degrade more rapidly and are more expensive than

    current lithium-ion batteries. They are yet to be widely used in the industry but this trend is

    changing with the introduction of Li-Po batteries into popular devices like the MacBook and

    Amazon Kindle.

  • 8/6/2019 Nanobatt Biz Plan

    9/20

    Fuel cells promises extremely high energy density. Now, they are most frequently used in large

    scale applications like in vehicles where the need to store alot of energy is imperative. They can

    be potentially used on laptops and cellphoness but at current prices it would be prohibitive.

    However, it can occupy a niche market for users who demand >100 hr battery life.

    http://www.gizmag.com/lithium-ion-battery-breakthrough-mit/11244/

    Competitors:

    http://www.understandingnano.com/batteries.html

    Substitutes Li-Po batt, Improvement on Li-ion,Fuel Cells

    6. Business Strategy

    NanoBatts business model involves the designing and licensing of IP based on our proprietary

    batteries rather than the manufacturing and selling of actual batteries. We aim to license IP to a

    network of partner companies, and in particular we are targeting the world's leading cellphones

    and laptop companies. These companies will incorporate NanoBatt batteries in their products,

    paying NanoBatt royalty on every battery produced. This will constitute our main revenue

    stream. Our key focus and competency lies in research and development.

    original equipment manufacturers (OEMs) with the requisite nanotube fabrication facilities for

    the production of NanoBatt batteries. This

    First year revenue

    We plan to incorporate our batteries together with new series of cellphoness and laptops. Market

    size for cellphones and laptop batteries are large compared to other products such as electric cars

    and autonomous robots. Thus, we will just focus on selling cellphones and laptop batteries for

    the first 2 years in order to achieve positive cash flow as soon as possible. More products such as

    http://www.gizmag.com/lithium-ion-battery-breakthrough-mit/11244/http://www.understandingnano.com/batteries.htmlhttp://www.understandingnano.com/batteries.htmlhttp://www.understandingnano.com/batteries.htmlhttp://www.gizmag.com/lithium-ion-battery-breakthrough-mit/11244/
  • 8/6/2019 Nanobatt Biz Plan

    10/20

    electric car batteries will be introduced into the production lines from the 3rd year onwards to

    diversify our sources of income.

    Cost of production

    The manufacturing costs of our Nanobatt batteries will be approximately 2 times higher than that

    of conventional lithium-ion batteries. We plan to decrease this to 1.5 times that of Li-ion

    batteries through economies of scale.

    Table 1: Manpower Allocation in the first 3 years of operation

    Year 1st year 2nd year 3rd year

    Senior scientist 1@$5000 1 1Scientist 1@$3000 1 2

    Senior technician 1@$2500 1 1

    Technician &

    maintenance 0 0 1@$2000

    Sales & marketing 0 1@$4000 1

    Management 1@$5000 1 1

    Total 4 5 7

    Business strategy summary :

    mailto:1@$5000mailto:1@$3000mailto:1@$2500mailto:1@$2000mailto:1@$4000mailto:1@$5000mailto:1@$5000mailto:1@$4000mailto:1@$2000mailto:1@$2500mailto:1@$3000mailto:1@$5000
  • 8/6/2019 Nanobatt Biz Plan

    11/20

    Growth Strategy

    Once proof-of-concept has been shown in a high profile cellphones or laptop company, we expect

    other companies in the same or in other industries to follow quickly. The incentive for the

    launching customers in each sector will be to be first on its respective market, and possibly, when

    additional patentable technology is developed, they can receive royalties on that specific part. This

    will make our clients more competitive than others in the same market.

    Nanobatt will focus first on a successful proof-of-concept in collaboration with a launching

    customer from the battery industry, using a small team of top experts in the fields of

    Nanotechnology in nanotubes fabrication, supplemented by experts in whey processing

    from our partner. Once the proof-of-concept is demonstrated, Nanobatt will quickly

    increase the critical mass of scientists to widen the scope of our applications. Business

    developers with a background in the battery-industrial (phone, car, portable computer

    industries.) sector will be hired to establish our market as fast as we can.

    On the production side, as soon as our first prototype NB1 fits the requirements, the

    prototype will be licensed to the companies who are interested in. A charge on licensing

    fee per unit will be determined to companies interested in applying our prototype to their

    products.

    From second year onwards, our applications will be customized for different industrial

    sectors, each with their own specific challenges and problems, we consider to group a

  • 8/6/2019 Nanobatt Biz Plan

    12/20

    scientific team with a focus on research and development in our prototype, in order to

    maximize ability of our prototype to penetrate into their core industrial sector.

    Suppliers & Strategic Partners

    A small number of partners are now signed on or are subject to negotiations.

    They will be paramount for the proof-of-concept phase:

    Massachusetts Institute of Technology (modeling, carbon nanotubes)

    TDI Wageningen (processing technology)

    Future collaborations, either through (inter-)national subsidized technology development

    projects or through partnership relations, include:

    carbon nanotubes supplier

    Massachusetts Institute of Technology (processing technology)

    A substantial number of major nanotubes suppliers companies are located in the America,

    concentrating a large critical mass of relevant research groups, an essential condition for

    implementation of NB1 technology at industrial scale in the batteries industrial sector.

    Operating Locations

    During the proof-of-concept phase, we will be operating from the Massachusetts Institute of

    Technology in the group of Prof. Dressehaus, with whom we already have a collaborative

    project in the area of fabrication of Ultracapacitor. Nanobatt will outsource the

    manufacturing of NB1.

    7. Financials sure.will get it done by 26

    7.1 Projected Cash Flow

    Based on a royalty rate of 10% for each Nanobatt battery sold by the OEMs at an estimated price

    of S$10 to cellphones companies and S$40 to laptop companies, we will earn S$1 and S$4

    respectively for each battery sold. According to our predicted market share which we can capture

    for each year, we have calculated our revenue and cash flow in table 3 below.

  • 8/6/2019 Nanobatt Biz Plan

    13/20

    Revenue Assumptions

    Estimate our sales of our first product,

    Forecast production volume X selling price - outsourcing production cost = revenue

    Initiate more production lines for growth

    Table 3: Projected cash flow for first 4 years

    Cashflow forecast(S$'000)

    Year 2011 2012 2013 2014

    Income revenue 1644 5712 9916 14900

    Total Expenditure 426 743.5 1428 2279

    Cashflow from operation 1218 4968.5 8488 12621

    Cashflow from investment 1300 5000 7200 1200

    Total Cashflow calculated -82 -31.5 1288 11421

    7.2 Projected Company Valuation

    Table 4: Projected company valuation for first 4 years

    Company Valuation in $$ 000

    Free Cash Flow Now Year 1 2 3 4

    -82 -31.5 1288 11421

  • 8/6/2019 Nanobatt Biz Plan

    14/20

    Discount rate 45% 35% 25% 15%

    Discount Factor 0.690 0.549 0.512 0.572

    Current Value -57 -17 659 6530

    Entity value 7116

    Debt 0Company Value 7116

    Figure 2: (Bar charts of projected company valuation for first 4 years)

  • 8/6/2019 Nanobatt Biz Plan

    15/20

    8. Exit Strategy

    We will put up our company for acquisition after 5 years by a larger company in the same

    industry, preferably one which possesses nanotube fabrication facilities.

    [1] http://www.infosyncworld.com/news/n/8069.html

    [2] http://onlinelaptopbattery.com/tag/average-laptop-battery-life/

    Appendix - Detailed financials

  • 8/6/2019 Nanobatt Biz Plan

    16/20

    Year 2011

    Direct calculation of cash flow

    Month 1 2 3 4 5 6 7 8 9 10

    Income from sales

    (in unit of '000)

    Orders Received/Confirmed

    Cell Phone battery 102 102 102 102 102 102 102 102

    Laptop battery 43 43 43 43 43 43 43 43

    Licensing earning (S$ '000) 274 274 274 274 274 274Payment received 274 274 274 274

    Cost

    (in unit of S$ '000)

    Lab Rental 10 10 10 10 10 10 10 10 10 10

    Salary 15.5 15.5 15.5 15.5 15.5 15.5 15.5 15.5 15.5 15.5

    Patent

    Application Fee (US,EU,China) 0 0 12 12 12 12 12 12 12 12

    Maintenance Fee (US,EU,China) 0 0 0 0 0 0 0 0 0 0Tax 0 0 0 0 0 0 0 0 0 0

    Interest 0 0 0 0 0 0 0 0 0 0

    Total Costs 25.5 25.5 37.5 37.5 37.5 37.5 37.5 37.5 37.5 37.5

    Cash Flow from operation -25.5 -25.5 -37.5 -37.5 -37.5 -37.5 236.5 236.5 236.5 236.5

    Investments

  • 8/6/2019 Nanobatt Biz Plan

    17/20

    Equipment 100 50 0 0 50 0 0 200 200 200

    Liquidity

    Total Cashflow calculated -125.5 -75.5 -37.5 -37.5 -87.5 -37.5 236.5 36.5 36.5 36.5

    Year 2012

    Direct calculation of cash flow

    Month 13 14 15 16 17 18 19 20 21

    Income from sales

    (in unit of '000)

    Orders Received/Confirmed

    Cell Phone battery 205 205 205 205 205 205 205 205 205 2

    Laptop battery 93 93 93 93 93 93 93 93 93

    Licensing earning (S$ '000) 274 274 577 577 577 577 577 577 577 5

    Payment received 274 274 274 274 577 577 577 577 577 5

    Cost

    (in unit of S$ '000)

    Lab Rental 10 10 10 10 10 10 10 10 10

    Salary 19.5 19.5 19.5 19.5 19.5 19.5 19.5 19.5 19.5 19

    Patent

    Application Fee (US,EU,China) 12 12 12 12 12 12 12 12 12

    Maintenance Fee (US,EU,China) 0 0 0 0 0 0 0 0 0

    Tax 0 0 0 0 245.5 0 0 0 0

    Interest 0 0 0 0 0 0 0 0 0 Total Costs 41.5 41.5 41.5 41.5 287 41.5 41.5 41.5 41.5 41

    Cash Flow from operation 232.5 232.5 232.5 232.5 290 535.5 535.5 535.5 535.5 535

    Investments

    Equipment 200 200 500 500 500 500 500 500 500 5

  • 8/6/2019 Nanobatt Biz Plan

    18/20

    Liquidity

    Total Cashflow calculated 32.5 32.5 -267.5 -267.5 -210 35.5 35.5 35.5 35.5 35

    Year 2013

    Direct calculation of cash flow

    Month 25 26 27 28 29 30 31 32 33 3

    Income from sales

    (in unit of '000)

    Orders Received/Confirmed

    Cell Phone battery 335 335 335 335 335 335 335 335 335 33

    Laptop battery 154 154 154 154 154 154 154 154 154 15

    Licensing earning (S$ '000) 577 577 951 951 951 951 951 951 951 95

    Payment received 577 577 577 577 951 951 951 951 951 95

    Cost

    (in unit of S$ '000)

    Lab Rental 10 10 10 10 10 10 10 10 10 1

    Salary 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.

    Patent

    Application Fee (US,EU,China) 12 12 15.9 15.9 15.9 15.9 15.9 15.9 15.9 15.

    Maintenance Fee (US,EU,China) 0 0 1.6 1.6 1.6 1.6 1.6 1.6 1.6 1.

    Tax 0 0 0 0 937 0 0 0 0

    Interest 0 0 0 0 0 0 0 0 0

    Total Costs 46.5 46.5 52 52 989 34.5 34.5 34.5 34.5 34.

    Cash Flow from operation 530.5 530.5 525 525 -38 916.5 916.5 916.5 916.5 916.

    Investments

    Equipment 600 600 600 600 600 600 600 600 600 60

  • 8/6/2019 Nanobatt Biz Plan

    19/20

    Liquidity

    Total Cashflow calculated -69.5 -69.5 -75 -75 -638 316.5 316.5 316.5 316.5 316.

    Year 2014

    Direct calculation of cash flow

    Month 37 38 39 40 41 42 43 44 45 4

    Income from sales

    (in unit of '000)

    Orders Received/Confirmed

    Cell Phone battery 487 487 487 487 487 487 487 487 487 48

    Laptop battery 225 225 225 225 225 225 225 225 225 22

    Licensing earning (S$ '000) 951 951 1387 1387 1387 1387 1387 1387 1387 138

    Payment received 951 951 951 951 1387 1387 1387 1387 1387 138

    Cost

    (in unit of S$ '000)

    Lab Rental 10 10 10 10 10 10 10 10 10 1

    Salary 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24.5 24

    Patent

    Application Fee (US,EU,China) 15.9 15.9 15.9 15.9 15.9 15.9 15.9 15.9 15.9 15

    Maintenance Fee (US,EU,China) 1.6 1.856 1.856 1.856 1.856 1.856 1.856 1.856 1.856 1.85

    Tax 0 0 0 0 1652 0 0 0 0

    Interest 0 0 0 0 0 0 0 0 0

    Total Costs 52 52.26 52.26 52.26 1704 52.26 52.26 52.26 52.26 52.2

    Cash Flow from operation 899 898.7 898.7 916.5 -317 1353 1353 1353 1353 135

    Investments

    Equipment 100 100 100 100 100 100 100 100 100 10

    Liquidity

  • 8/6/2019 Nanobatt Biz Plan

    20/20

    Total Cashflow calculated 799 798.7 798.7 816.5 -417 1253 1253 1253 1253 125

    Due to rounding differences, the presented totals may deviate from the sum of the presented

    figures

    http://www.tomshardware.com/news/acer-dell-hp-notebook-sales,7820.html

    http://www.canalys.com/pr/2010/r2010021.html

    http://www.understandingnano.com/batteries.html

    http://www.inventionstatistics.com/Licensing_Royalty_Rates.html

    http://pesn.com/2006/02/09/9600232_MIT_Battery/

    Group members:

    Goh Woon Peng (086818L16)

    Ong Wei Guang (087464J16)

    Chan Eng Aik (086878G16)

    Chin Xin Yu ()

    Lim Kuo Hou (073333D16)

    Ridwan Salim ()

    http://www.understandingnano.com/batteries.htmlhttp://www.inventionstatistics.com/Licensing_Royalty_Rates.htmlhttp://pesn.com/2006/02/09/9600232_MIT_Battery/http://pesn.com/2006/02/09/9600232_MIT_Battery/http://www.inventionstatistics.com/Licensing_Royalty_Rates.htmlhttp://www.understandingnano.com/batteries.html