Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 7

Status Quo Pricing

One Time Cost Revenue Over 3 Years


Price of Atlantic Bundle 2000 42,360,000
Price of PESA 0
Price of Server 2000
Profit Over Cost 23%
Profit Over Price 18%

Cost Plus Pricing


One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 2000 42,360,000
Price of PESA 0
Price of Server 2000
Profit Over Cost 16%
Profit Over Price 14%
Competition Based Pricing
One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 6677.24 141,423,943
Price of PESA 0
Price of Server 6677.24
Profit Over Cost 309%
Profit Over Price 76%
Value-Based Pricing
One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 3877.24 82,119,943
Price of PESA 0
Price of Server 3877.24
Profit Over Cost 138%
Profit Over Price 58%
Profit
7,785,344

Profit
5,785,529

Profit
106,849,288

Profit
47,545,288
Status Quo Pricing
One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 2000 42,360,000
Price of PESA 0
Price of Server 2000
Profit Over Cost 23%
Profit Over Price 18%

Cost Plus Pricing


One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 2245.52 47,560,114
Price of PESA 245.52
Price of Server 2000
Profit Over Cost 30%
Profit Over Price 23%
Competition Based Pricing
One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 6800 144,024,000
Price of PESA 122.76
Price of Server 6677.24
Profit Over Cost 317%
Profit Over Price 76%
Value-Based Pricing
One Time Cost Revenue Over 3 Years
Price of Atlantic Bundle 4000 84,720,000
Price of PESA 122.76
Price of Server 3877.24
Profit Over Cost 145%
Profit Over Price 59%
Money on The Table
7,785,344

Money on The Table


10,985,642

Money on The Table


109,449,344

Money on The Table


50,145,344
Cost Plus Pricing Money on
Cost Information
Electricity cost of software licence labour
Basic Servers 250 750 80000
High Performance Servers 400 750 80000
Price Cost Profit
Tronn Basic 2000 1538 462
Radia 11000 7586 3414
Zink (Competitor) 1700 1214 486

Cost Cost Per Unit Mark Up by 30%


PESA 2000000 94.4287063267233 122.7573182247
Tronn (Basic Server) 1538 - 1999.4
Market Potential 2001 2002 2003
Basic Segements 50000 70000 92000
Share of Atlantic (In Units) 2000 6300 12880
4 Times Savings 50-50 Share
84000 4000 2000

30.04%
45.00%
40.03%

Total Units
21180

You might also like