Atlantic Computers
Option 4: Value-in-Use Pricing
2001 2002 2003
Price of Tronn - - -
Price of PESA - - -
Bundle Sales Price 4,200 4,200 4,200
Market Size (Basic Servers) 50,000 70,000 92,000
Sales Revenue 8,400,000 26,460,000 54,096,000
Tronn Sales Volume 2,000 6,300 12,880
Cost per Tronn 1,538 1,538 1,538
Total Server Cost 3,076,000 9,689,400 19,809,440
Net Income 5,324,000 16,770,600 34,286,560
Per Unit Profit 2,662
Sunk Development Costs 2,000,000
Basic Server 2 Tronn Servers 4 Zinc Servers
Price of Server 4000 6800
Electricity 500 1000
Application Software Licenses 1500 3000
Cost of Labour 4000 8000
Total Cost 10000 18800
Savings Over Zinc 8800
50% of the Savings 4400
Cost of 2 PESAs 4000
Cost of 2 Tronn + 2 PESAs 8400
Final Price 4200
Atlantic Computers
Option 4: Value-in-Use Pricing
2001 2002 2003
Price of Tronn - - -
Price of PESA - - -
Bundle Sales Price 4,200 4,200 4,200
Market Size (Basic Servers) 50,000 70,000 92,000
Sales Revenue 8,400,000 26,460,000 54,096,000
Tronn Sales Volume 2,000 6,300 12,880
Cost per Tronn 1,538 1,538 1,538
Total Server Cost 3,076,000 9,689,400 19,809,440
Net Income 5,324,000 16,770,600 34,286,560
Per Unit Profit 2,662
Sunk Development Costs 2,000,000
Free Software Price = 2 X Zinc Cost Plus
Parameters 2001 2002 2003 2001 2002 2003 2001
Bundle
Price 2000 2000 2000 3400 3400 3400 2245
Sales
Revenue 4,000,000 12,600,000 25,760,000 6,800,000 21420000 43,792,000 4,490,000
Net Income 924,000 2,910,600 5,950,560 3,724,000 11,730,600 23,982,560 1,414,000
Left On The 29,652,000 5
Table -
Profit Per
Unit 462 1862 707
Cost Plus Value in Use
2002 2003 2001 2002 2003
2245 2245 4200 4200 4200
14,143,500 28,915,600 8,400,000 26,460,000 54,096,000
4,454,100 9,106,160 5,324,000 16,770,600 34,286,560
5,189,100 46,596,000
707 2662
Free Software Competition-Based Cost Plus
Unit Price 2000 3400 2245
Value-In-Use
4200