Pentetration Rate %
THC
FYI -
Please note the Penetration Rate % below:
=========================================== Major P&L Assumptions: ------------------------------------------- Synvisc (USA) Revenues :Distributor:(AHP) =========================================== Annual AHP @ Retail $135,000,000 Annual Price (2 Treatments/yr) 1,000 BIOX % AHP .35 BIOX $ Revenues $47,250,000
Notes: 1 treatment = $500 (3 injections of Synvisc) 1 treatment = Lasts 6 months
=========================================== AHP Sales Effort: =========================================== A - Total Osteoarthritis Population 15,600,000 B - Total Target Patient Population 7,000,000 C - 1998 Patients Treated 135,000 D - 1998 PENETRATION RATE (C/B) 1.93%
------------------------------------------------------------------- Biomatrix (BIOX) - 1998 1st 2nd 3rd 4th 1998 =================================================================== Pr Loc Dist ------------------------------------------------------------------- Sy3 USA (AHP) 8,000 10,000 13,000 16,000 47,000 Sy3 NON-USA (AHP) 500 800 1,200 1,600 4,100 Sy3 France (Boe Ing) 300 300 300 300 1,200 Sy3 Canada (RPR) 400 400 400 400 1,600 Sy3 Sweden (Roche) 200 200 200 200 800 Sy3 Isr./FE (Bayer AG) 100 100 100 100 400 Sy3 Italy (Recdati) 75 75 75 75 300 Sy1 England (Biox) 25 50 200 200 475 Sy1 China (Biox) 25 50 100 100 275 Sy1 Norway (Biox) 1 1 1 1 4 Sy1 Finland (Biox) 1 1 1 1 4 Sy1 Switzer (Biox) 1 1 1 1 4 Hf USA (Collagen) 0 700 700 700 2,100 Hf NON-USA (Collagen) 400 400 400 400 1,600 Hs ITAL (Far Farm) 30 30 30 30 120 Other (Biox) 200 200 200 200 800 -------------------- ------- ------- ------- ------- ------- Total Product Sales 10,258 13,308 16,908 20,308 60,782 -------------------- ------- ------- ------- ------- -------
Memo:Seq. $ 3,050 3,600 3,400 Memo:Seq. % N/A 29% 27% 20%
Memo:97 - $ 1,902 1,841 1,754 N/A Memo:Yr/Yr % 439% 623% 864% N/A
-------------------- Milestone Fees -------------------- AHP (from BIOX 10-Q) 0 0 0 6,000 6,000 Bayer AG 0 0 1,000 1,000 2,000 Boehringer Ingelheim 1,000 1,000 1,000 1,000 4,000 Collagen-Hylaform USA 0 5,000 0 0 5,000 -------------------- ------- ------- ------- ------- ------- Total Fees 1,000 6,000 2,000 8,000 17,000 -------------------- ------- ------- ------- ------- ------- Total Net Revenues 11,258 19,308 18,908 28,308 77,782 ================== ====== ======= ======= ======= =======
Please note that in my last note to you - I made a mistake.
Product sales at 1.93% are $47.0 mil. NOT the $70.0 I spoke of.
Regards,
John |