13. برنامهمالی
سالاول
Revenue Year 1
Point Cloud & Georeference Images -
Specific Automatic Object Detection & Mapping -
3D Digitization & Mapping -
3D GIS Data Collection By User -
-
-
-
Total Revenue -
Cost Year 1
Salary 5,665,000,000
Office 2,140,000,000
Technical 9,443,000,000
Finance 200,000,000
Marketing -
Legal -
Total Cost 17,448,000,000
EBIT (17,448,000,000)
Total EBIT (17,448,000,000)
Year 1
Revenue
Cost
Profit
14. برنامهمالی
سالدوم
Revenue Year 2
Point Cloud & Georeference Images 11,250,000,000
Specific Automatic Object Detection & Mapping -
3D Digitization & Mapping -
3D GIS Data Collection By User -
-
-
-
Total Revenue 11,250,000,000
Cost Year 2
Salary 17,688,000,000
Office 2,524,000,000
Technical 12,994,000,000
Finance -
Marketing 2,670,000,000
Legal 200,000,000
Total Cost 36,076,000,000
EBIT (24,826,000,000)
Total EBIT (42,274,000,000)
Year 2
Revenue
Cost
Profit
15. برنامهمالی
سالسوم
Revenue Year 3
Point Cloud & Georeference Images 75,000,000,000
Specific Automatic Object Detection & Mapping 3,375,000,000
3D Digitization & Mapping 14,400,000,000
3D GIS Data Collection By User 1,710,000,000
-
-
-
Total Revenue 94,485,000,000
Cost Year 3
Salary 21,657,600,000
Office 1,380,000,000
Technical 3,300,000,000
Finance -
Marketing 3,000,000,000
Legal 1,050,000,000
Total Cost 30,387,600,000
EBIT 64,097,400,000
Total EBIT 21,823,400,000
Year 3
Revenue
Cost
Profit