Scribd
Upload
142 views4 pages

App Shop Exhibit

The document outlines details of 3 alternative project proposals including duration, costs, revenue amounts, discount rates, and probabilities. The first proposal estimates 24 month duration and $789,700 total revenue. The second estimates $155,000 monthly revenue. The third estimates a 45% chance of winning with $3.2 million minimum, $5.6 million most likely, and $12.8 million maximum potential revenue if won.

Uploaded by

Arpit Agarwal
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
142 views4 pages

App Shop Exhibit

The document outlines details of 3 alternative project proposals including duration, costs, revenue amounts, discount rates, and probabilities. The first proposal estimates 24 month duration and $789,700 total revenue. The second estimates $155,000 monthly revenue. The third estimates a 45% chance of winning with $3.2 million minimum, $5.6 million most likely, and $12.8 million maximum potential revenue if won.

Uploaded by

Arpit Agarwal
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

PROJECT LENGTH

HOURS REQUIRE
APPSHOP COST
APPSHOP DISCOUNT RATE

FIRST PROPOSAL
PV TOTAL CONTRIBUTION
BLENDED HOURLY REV RATE
FIRST ALTERNATIVE
MONTHLY REV
SECOND ALTERNATIVE
MONTHLY REV
BONUS
BONUS PROB

24
1000
$140
0.50%

$789,700
$175

$155,000

$125,000
$1,500,000
70%

MONTHS
PER MONTH
PER HOUR
PER MONTH

THIRD ALTERNATIVE
MONTHLY REV BID
PROB WINNING
GAIN-TRIANGULAR DIST
SAVINGS
< 4 MILLION
4 -6 MILLION
6 -8 MILLION
>8 MILLION

$150,000
45%
$3,200,000
0%
20%
20%
20%

$5,600,000 $12,800,000

EXCESS OF
EXCESS OF
EXCESS OF

$4,000,000
$4,000,000 +
$4,000,000 +

20% EXCESS OF
20% EXCESS OF

$6,000,000
$6,000,000 +

20% EXCESS OF

$8,000,000

Generating random numbers for triangular


distribution
Parameters of distribution

Minimum (a)
Most Likely (c)
Maximum (b)

3200000
5600000
12800000

Standard c (C)
Random Number
Step1
Step2
Triangular

0.25
0.966965
7920051
11288919
11288919

Generating random numbers for


binomial distribution
Prob Success
Binomial

0.45
0

You might also like