Professional Documents
Culture Documents
ANALYSIS
Group # 5
INTRODUCTION
“Initial projections showed that project has negative NPV and was not financially
viable.”
INPUTS
Inputs Min Mean Max Distribution
Percentage of Objects Sold 4% 10% 30% Pert
Objects inserted per month 8000 10000 30000 Pert
Average sales price 100 170 500 Pert
Growth Rate per annum 5% 10% 30% Pert
CPM 10 20 90 Pert
Booking rate 5% 10% 25% Pert
Time online [months] 1 3 6 Pert
Average PI per object 30% 50% 100% Triangle
Web Space per object [MB] 2.6 3 3.4 Normal
Transfer per PI [MB] 0.32 0.40 0.48 Normal
Outputs
Impact of uncertainties
Sensitivity Analysis of Decisions
Scenarios Commission Discount Rate Cost per Man Day Insertion fee per object Prob. Of Profits Prob. Of Losses
1 15% 15% 400 € 1€ 67% 33%
2 20% 15% 400 € 1€ 81.5% 18.5%
3 15% 20% 400 € 1€ 65.3% 34.7%
4 20% 20% 400 € 1€ 79.8% 20.2%
5 15% 15% 300 € 1€ 69.0% 31.0%
6 15% 15% 400 € 1.5 € 75.4% 24.6%
INVEST OR NOT?
There is a 67% chance that we can
earn a positive NPV with a
maximum of 14 million.
Meanwhile, the 33% downside goes
up to negative 2 million.
THANK
Talha Malik
Abdullah Asif
Mujtaba Faruqui
YOU!
Neeha Khan
Dania Khan
Ahmad Khan
ANY QUESTIONS?
Yusra Hameed
Bilal Jadoon
By keeping Man Cost per day 300: By keeping Commission at 20%:
By keeping Discount Rate at 20%: By keeping the Insertion fee per object at 1.5: