VEBTECH team creates solutions that develop your business. 200+ certified developers with 25 years of experience in FinTech. We are strong in:
Website, platform and mobile application development
BPM (PEGA, Zendesk)
Blockchain solutions
Cybersecurity (Red Team)
IT - Monitoring
20. 仂仂亟 仂 仍亞 B2B 9
Main Profit from B2B, Clinics Year 1 Year 2 Year 3
Number Of New Clinets 10 10 30
Cost of Server for Hospital 23792 23792 23792
Cost of Servers 237920 237920 713760
Cost of Data Cloud 183681,1674 318037,185 500000
Number of Employees in Support(Infrastructure Support) 1 2 5
Salary, After Taxes 35000 37450 40071,5
Salary, Monthly, Pretax 43817,33922 46884,55297 50166,47168
Infrastructure Support Staff Costs 525808,0707 1125229,271 3009988,301
Site Maintainance 10000 10000 10000
Connection Fee , % 25,00% 25,00% 25,00%
Payment for Clients, Monthly 0 15000 20000
Royalty from Insurance Company, per Clinic 0 1 1
Royalty from All Clinics, per Insurance company 0 180000 400000
Total Royalty 0 360000 1200000
Total Number of Clients 10 20 50
Total Operating Costs 957409,2381 2051186,456 5433748,301
Revenue 297400 2097400 9292200
Operating Profit from B2B -660009,2381 46213,54372 3858451,699
21. 舒舒 仆舒 IT-仗仂亠从亳仂于舒仆亳亠 10
Main Task Involved persons Work period (days) Testing period
(days)
Total worked
time (human
hours)
Average
salary
(rub per
hour)
inaccuracy
coefficient
(percentag
e terms)
Total
(inaccur
acy rates
included
)
Total Research costs 18432
0
Existed software interfaces and architecture
research
1 1 0 8 120 20% 1152
Third-party technologies review 1 2 0 16 120 20% 2304
Technical planning 120 20%
Functionality planning 1 2 0 16 120 20% 2304
Deeper Math model of
resource consumption,
algorithms measurement
1 2 0 16 120 20% 2304
third-party technologies
used
1 1 0 8 120 20% 1152
Algorithms prototyping 1 2 0 16 120 20% 2304
Security research 1 1 0 8 120 20% 1152
Software architecture 1 1 0 8 120 20% 1152
Hardware architecture 1 1 0 8 120 20% 1152
Combined conclusion 1 1 2 24 120 20% 3456
0
22. 舒舒 仆舒 舒亰舒弍仂从 亠于亠仆仂亶 舒亳
11
Main Task Involved persons Work period
(days)
Testing
period (days)
Total worked
time (human
hours)
Average
salary
(rub per
hour)
inaccuracy
coefficient
(percentag
e terms)
Total
(inaccuracy
rates
included)
Total Development
costs
620960
0
Foundation model
development
0 294720
Server-side model development 3 20 2 528 150 20% 95040
Data storage producing and
configuring
2 4 1 80 150 10% 13200
Data replication module
production
1 5 1 48 150 10% 7920
Security module (encryption,
certificates, digital signature,
authorization)
2 6 1 112 150 20% 20160
Application Public Interface
providing
2 20 1 336 150 20% 60480
Thin-server software
development
2 20 1 336 150 20% 60480
Stability improvements 1 4 1 40 150 20% 7200
Final modules integration 3 6 1 168 150 20% 30240
23. 舒亰舒弍仂从舒 仗仂仍亰仂于舒亠仍从仂亞仂 亳仆亠亠亶舒
12
Main Task Involved persons Work period (days) Testing
period
(days)
Total
worked
time
(human
hours)
Average
salary
(rub per
hour)
inaccuracy
coefficient
(percentage
terms)
Total
(inaccur
acy rates
included
)
Customer
Services
267840
keep-in-touch between hospital
and insurance company
functionality
2 18 1 304 150 20% 54720
Data analysis module for
hospitals and insurance
companies
2 20 1 336 150 20% 60480
AI mechanisms 2 20 1 336 150 20% 60480
Tag System producing 2 10 1 176 150 20% 31680
Services for patients 3 12 2 336 150 20% 60480
Web interface
production
32480
Sketch-design prototyping 1 6 0 48 100 20% 5760
Branding works 1 5 1 48 100 20% 5760
Art-design producing 1 4 0 32 100 20% 3840
Art & block design combination 1 6 1 56 100 20% 6720
Final Layout makeup 1 8 2 80 100 30% 10400
Web services
development
20160
Interface & API integration 2 6 1 112 150 20% 20160
0
API docs
preparation
2 3 0 48 100 20% 5760
24. 舒舒 仆舒 于仆亠亟亠仆亳亠 13
Main Task Involved persons Work period (days) Testing
period
(days)
Total
worked
time
(human
hours)
Average
salary
(rub per
hour)
inaccura
cy
coefficie
nt
(percent
age
terms)
Total
(inaccur
acy rates
included
)
Existed hospital architecture research 1 1 0 8 120 20% 1152
Software customization 1 2 1 24 150 20% 4320
Thin-server integration 1 2 1 24 150 20% 4320
Thin-server costs 14000
Total support
costs
91520
Customer support (1 person per 50 hospitals) 1 20 0 160 120 0,1 21120
bug fixing and software updating 2 20 0 320 200 0,1 70400
Total
addition
al
develop
ment
costs
103680
Phone application for patients 2 30 3 480 180 0,2 103680