Professional Documents
Culture Documents
Product - Economic Feasibility Analysis - Participant
Product - Economic Feasibility Analysis - Participant
VidPhone X70 1 2 3
Development -1000 -1000
Ramp-up -750
Marketing and support -500 -500
Production Volume 40
Unit Production Cost -75
Production Costs -3000
Sales Volume 40
Unit Price 135
Sales Revenue 5400
Period Cash Flow -1000 -2250 1900
PV year 1 r=12% -1000 -2008.9285714 1514.6683673
Project NPV 1492.67
NPV 1492.67
4 5
-500 -500
50 40
-75 -75
-3750 -3000
50 40
135 135
6750 5400
2500 1900
1779.4506195 1207.484349
lamda
Random in nature
Arrival rate
average
9:10 9:00
9:20 9:20
9:50 9:40
Interarrival time
3 Mu 4
Customer 1 9 9:15
Customer 2 9:20 9:35 Cusomer 1
Customer 3 9:40 9:55
average Exponential
20 minutes service time 15 minutes
Utilization
-500
40
-75
-3000
40
135
5400
1900
1207.484349
Poisson
Arrival Rate Random Service rate
lamda 3 Mu 4
System
15 minutes
Ws Wq+1/Mu
Ls
Po
Project Schedule Year
VidPhone X70 1 2 3 4
Development
Ramp-up
Marketing and support
Production Volume
Unit Production Cost
Production Costs
Sales Volume
Unit Price
Sales Revenue
Period Cash Flow
PV year 1 r=12%
Project NPV
5
40
8
Project Schedule Year
VidPhone X70 1 2 3 4
Development
Ramp-up
Marketing and support
Production Volume
Unit Production Cost
Production Costs
Sales Volume
Unit Price
Sales Revenue
Period Cash Flow
PV year 1 r=12%
Project NPV
5
Project Schedule Year
VidPhone X70 1 2 3 4
Development
Ramp-up
Marketing and support
Production Volume
Unit Production Cost
Production Costs
Sales Volume
Unit Price
Sales Revenue
Period Cash Flow
PV year 1 r=12%
Project NPV
5
Project Schedule Year
VidPhone X70 1 2 3 4
Development
Ramp-up
Marketing and support
Production Volume
Unit Production Cost
Production Costs
Sales Volume
Unit Price
Sales Revenue
Period Cash Flow
PV year 1 r=12%
Project NPV