You are on page 1of 2

Success Failure

Cost of test sale 500000 500000


Cost of actual sales 3000000 3000000
Forecasted test sale revenue 400000 0
Forecasted actual sale revenue 45000000 0

Decisions Probability of outcome


Success
Test Sale
40%
Success Failure
Actual Sales
75.0% 25.0%
Conditional Probablity 30.0% 10.0%

Forecasted teste sales revenue 400000


Forecasted avtual sales revenue 45000000 0
Total revenue 45400000 400000
Probablity weighted revenue 13620000 40000

Cost of test sale 500000 500000


Cost of actual sales 3000000 3000000
Total Cost 3500000 3500000

Probablity weight margin 10120000 -3460000

Expected margin
robability of outcome
Failure
60.0%
Success Failure
20.0% 80.0%
12.00% 48.00%

0
45000000 0
45000000 0
5400000 0

500000 500000
3000000 3000000
3500000 3500000

1900000 -3500000

5060000

You might also like