BV market for prevention

Ok lets crunch some numbers, very rough of course.

Global BV market estimated to be 1 billion.
Assumptions:
1. We will not be marketed globally.
2. We will not have 100% market penetration.
3. We will not get 100% of the revenue, we will likely get circa 8% (very rough estimation that others can subsitute).

So what % of the global market do we expect to access? I'll give it a generous 50% weighting.
% market penetration i'll give it a generous 70%
8% cut of sales.

500 000 000 x 0.7 . 0.08 = $28 million in revenue for us per year in full swing.

Before we get to full swing I estimate we get 2/5ths of well you know what.

Please create your own formulae's of potential revenue to share from Vivagel, I'll be greatly interested to see your own estimates.