8/3me Help Print Sa = Menu G Company - Year 6 Projected Year 6 Performance Investor Change Scoring Measures Year 6 Expect. Other Measures Year 6 from 95 $1.30 Earnings Per Share $1.25 Net Revenues (5000) 371,256 -11.1% Return On Equity 17.5% 26,000 20.4% Net Profit 3000) +73.3 Credit Rating A- Ending Cash (1000 25,453 +20,453 Image Rating 70 70 ACTION-CAPTURE CAMERA DESIGN UAV DRONE DESIGN Image Sensor Size 11mm diagonal Built-In Camera Company's Best Model + Minor Upgrade LCD Display Screen 920k GPS / WiFi / Bluetooth Enhanced- Image Quality maximum resolution 2704x2028 - Battery Pack (maximum fight time) 12 minutes Number of Photo Modes (video/stin Number of Rotors 6- rotor Rotor Performance / Flight Controller Enhanced- Product Camera Housing 8- per camere Enhancements Editing/Sharing Capabilities $ 8- Body Frame Construction g10/FR4 Fibergla per camera Obstacle Sensors Front/Rear Included Accessories 10 - per camera Camera Stabilization Device Enhanced - Extra Performance Features features Extra Performance Features 5- features Number of AC Camera Models 3- models Number of UAV Drone Models 2- models Product R&D Expenditures is was $20,000 20000 (8000 Product R&D Expenditures (Ys was $15,000 15000 15000 Cumulative R&D Expenditures) $ 65,000 3000 Cumulative R&D Expenditures (all years $ 45,000 (5000) Performance / Quality Rating protingarstom 1-10 4.0 * Performance / Quality Rating po Rating ranges from 1-10 stars 4. Projected AC Camera Production Costs S000s S/unit Projected UAV Drone Production Costs S000s S/u Image Sensor 8,990 10.00 Built-In Camera LCD Display Screen 8,990 28,373 10.00 174 Image Quality GPS / WiFi / Bluetooth 7.192 8.00 8,150 Photo Modes 50 Battery Pack 8,091 9.00 Camera Housing Rotors / Performance / Controller 11,410 70 7,192 8.00 6,520 Editing/Sharing Capabilities Body Frame Construction Included Accessories 7,192 8.00 Obstacle Sensors 2.771 8,990 Extra Performance Features 10.00 Camera Stabilization Device 7,335 45 8,091 9.On Total Cost of Comment 40 17 8/3me Help Print Sa = Menu G Company - Year 6 Projected Year 6 Performance Investor Change Scoring Measures Year 6 Expect. Other Measures Year 6 from 95 $1.30 Earnings Per Share $1.25 Net Revenues (5000) 371,256 -11.1% Return On Equity 17.5% 26,000 20.4% Net Profit 3000) +73.3 Credit Rating A- Ending Cash (1000 25,453 +20,453 Image Rating 70 70 ACTION-CAPTURE CAMERA DESIGN UAV DRONE DESIGN Image Sensor Size 11mm diagonal Built-In Camera Company's Best Model + Minor Upgrade LCD Display Screen 920k GPS / WiFi / Bluetooth Enhanced- Image Quality maximum resolution 2704x2028 - Battery Pack (maximum fight time) 12 minutes Number of Photo Modes (video/stin Number of Rotors 6- rotor Rotor Performance / Flight Controller Enhanced- Product Camera Housing 8- per camere Enhancements Editing/Sharing Capabilities $ 8- Body Frame Construction g10/FR4 Fibergla per camera Obstacle Sensors Front/Rear Included Accessories 10 - per camera Camera Stabilization Device Enhanced - Extra Performance Features features Extra Performance Features 5- features Number of AC Camera Models 3- models Number of UAV Drone Models 2- models Product R&D Expenditures is was $20,000 20000 (8000 Product R&D Expenditures (Ys was $15,000 15000 15000 Cumulative R&D Expenditures) $ 65,000 3000 Cumulative R&D Expenditures (all years $ 45,000 (5000) Performance / Quality Rating protingarstom 1-10 4.0 * Performance / Quality Rating po Rating ranges from 1-10 stars 4. Projected AC Camera Production Costs S000s S/unit Projected UAV Drone Production Costs S000s S/u Image Sensor 8,990 10.00 Built-In Camera LCD Display Screen 8,990 28,373 10.00 174 Image Quality GPS / WiFi / Bluetooth 7.192 8.00 8,150 Photo Modes 50 Battery Pack 8,091 9.00 Camera Housing Rotors / Performance / Controller 11,410 70 7,192 8.00 6,520 Editing/Sharing Capabilities Body Frame Construction Included Accessories 7,192 8.00 Obstacle Sensors 2.771 8,990 Extra Performance Features 10.00 Camera Stabilization Device 7,335 45 8,091 9.On Total Cost of Comment 40 17