Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

DMA Case Data

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

Exhibit 1

Market Expectations for PC MacTerm

Range Assumptions Best Guess Low High

Market Initial market size (units) Market growth rate Years to obsolescence 300,000 11% 2 200,000 8% 0 1,000,000 14% 4

Distribution by DMA Promotion budget Price to wholesalers a Variable costs Initial market share Annual market share growth multiplierb $200,000 $50.00 $15.00 3.5% 1.5

$12.00 2.0% 1.2

$20.00 5.0% 1.8

Distribution by Catalina Signing bonus Royalty rate Minimum yr 1 Minimum yr 2 Variable costs Initial market share Annual market share growth multiplierb $50,000 15.00% $150,000 $120,000 None 10.0% 1.5 5.0% 1.2 15.0% 1.8

Variable costs included $6 for manufacturing and $9 for anticipated product support costs. If the share of the unsatisfied market is 10% in Year 1, an annual market share multiplier of 1.5 implies that share of the unsatisfied market in Year 2 will be 15% (=10% * 1.5), in Year 3, 22.5%, etc.

You might also like