NorthWest Biotherapeutics Inc (NWBO)

[ae kusterer]

Just guessing.Please dispute these projections as appropriate.

1) the scientific publication comes 12/15/21-1/15/22.

2) MHRA certification before the scientific publication.

3)MRK 10 combo trials aanounced 12/30/21.

4) Cognate/CRL/DC Vax L manufacturing annoucement 12/31/21.

So , let's do the math for Sawston.

a) 45 patients per month at Sawston .

b $200,000 revenue per patient.(what my Houston friend paid)

c) $20,000 charge from Advent to nwbo for manufacturing.

d)$97 million free cash flow to NWBO annually.