revenue1.xml

<spreadsheet><cell row="0" col="0"><expr>Revenue Model</expr></cell><cell row="0" col="1"><expr>Probabilistic revenue model</expr></cell><cell row="0" col="2"><expr>Deterministic model</expr></cell><cell row="0" col="3"><expr /></cell><cell row="0" col="4"><expr /></cell><cell row="0" col="5"><expr /></cell><cell row="0" col="6"><expr /></cell><cell row="0" col="7"><expr /></cell><cell row="0" col="8"><expr /></cell><cell row="0" col="9"><expr /></cell><cell row="1" col="0"><expr>Total annual addressable market (M units)</expr></cell><cell row="1" col="1"><expr>=normal(10,2)</expr></cell><cell row="1" col="2"><expr>10</expr></cell><cell row="1" col="3"><expr /></cell><cell row="1" col="4"><expr /></cell><cell row="1" col="5"><expr /></cell><cell row="1" col="6"><expr /></cell><cell row="1" col="7"><expr /></cell><cell row="1" col="8"><expr /></cell><cell row="1" col="9"><expr /></cell><cell row="2" col="0"><expr>Terminal market share (%)</expr></cell><cell row="2" col="1"><expr>=normal(0.5,0.05)</expr></cell><cell row="2" col="2"><expr>0.5</expr></cell><cell row="2" col="3"><expr /></cell><cell row="2" col="4"><expr /></cell><cell row="2" col="5"><expr /></cell><cell row="2" col="6"><expr /></cell><cell row="2" col="7"><expr /></cell><cell row="2" col="8"><expr /></cell><cell row="2" col="9"><expr /></cell><cell row="3" col="0"><expr>Unit price ($)</expr></cell><cell row="3" col="1"><expr>=uniform(100,150)</expr></cell><cell row="3" col="2"><expr>125</expr></cell><cell row="3" col="3"><expr /></cell><cell row="3" col="4"><expr /></cell><cell row="3" col="5"><expr /></cell><cell row="3" col="6"><expr /></cell><cell row="3" col="7"><expr /></cell><cell row="3" col="8"><expr /></cell><cell row="3" col="9"><expr /></cell><cell row="4" col="0"><expr>Total annual revenue ($)</expr></cell><cell row="4" col="1"><expr>=B2*B3*B4</expr></cell><cell row="4" col="2"><expr>=C2*C3*C4</expr></cell><cell row="4" col="3"><expr /></cell><cell row="4" col="4"><expr /></cell><cell row="4" col="5"><expr /></cell><cell row="4" col="6"><expr /></cell><cell row="4" col="7"><expr /></cell><cell row="4" col="8"><expr /></cell><cell row="4" col="9"><expr /></cell><cell row="5" col="0"><expr /></cell><cell row="5" col="1"><expr /></cell><cell row="5" col="2"><expr /></cell><cell row="5" col="3"><expr /></cell><cell row="5" col="4"><expr /></cell><cell row="5" col="5"><expr /></cell><cell row="5" col="6"><expr /></cell><cell row="5" col="7"><expr /></cell><cell row="5" col="8"><expr /></cell><cell row="5" col="9"><expr /></cell><cell row="6" col="0"><expr /></cell><cell row="6" col="1"><expr /></cell><cell row="6" col="2"><expr /></cell><cell row="6" col="3"><expr /></cell><cell row="6" col="4"><expr /></cell><cell row="6" col="5"><expr /></cell><cell row="6" col="6"><expr /></cell><cell row="6" col="7"><expr /></cell><cell row="6" col="8"><expr /></cell><cell row="6" col="9"><expr /></cell><cell row="7" col="0"><expr /></cell><cell row="7" col="1"><expr /></cell><cell row="7" col="2"><expr /></cell><cell row="7" col="3"><expr /></cell><cell row="7" col="4"><expr /></cell><cell row="7" col="5"><expr /></cell><cell row="7" col="6"><expr /></cell><cell row="7" col="7"><expr /></cell><cell row="7" col="8"><expr /></cell><cell row="7" col="9"><expr /></cell><cell row="8" col="0"><expr /></cell><cell row="8" col="1"><expr /></cell><cell row="8" col="2"><expr /></cell><cell row="8" col="3"><expr /></cell><cell row="8" col="4"><expr /></cell><cell row="8" col="5"><expr /></cell><cell row="8" col="6"><expr /></cell><cell row="8" col="7"><expr /></cell><cell row="8" col="8"><expr /></cell><cell row="8" col="9"><expr /></cell><cell row="9" col="0"><expr /></cell><cell row="9" col="1"><expr /></cell><cell row="9" col="2"><expr /></cell><cell row="9" col="3"><expr /></cell><cell row="9" col="4"><expr /></cell><cell row="9" col="5"><expr /></cell><cell row="9" col="6"><expr /></cell><cell row="9" col="7"><expr /></cell><cell row="9" col="8"><expr /></cell><cell row="9" col="9"><expr /></cell><cell row="10" col="0"><expr /></cell><cell row="10" col="1"><expr /></cell><cell row="10" col="2"><expr /></cell><cell row="10" col="3"><expr /></cell><cell row="10" col="4"><expr /></cell><cell row="10" col="5"><expr /></cell><cell row="10" col="6"><expr /></cell><cell row="10" col="7"><expr /></cell><cell row="10" col="8"><expr /></cell><cell row="10" col="9"><expr /></cell><cell row="11" col="0"><expr /></cell><cell row="11" col="1"><expr /></cell><cell row="11" col="2"><expr /></cell><cell row="11" col="3"><expr /></cell><cell row="11" col="4"><expr /></cell><cell row="11" col="5"><expr /></cell><cell row="11" col="6"><expr /></cell><cell row="11" col="7"><expr /></cell><cell row="11" col="8"><expr /></cell><cell row="11" col="9"><expr /></cell><cell row="12" col="0"><expr /></cell><cell row="12" col="1"><expr /></cell><cell row="12" col="2"><expr /></cell><cell row="12" col="3"><expr /></cell><cell row="12" col="4"><expr /></cell><cell row="12" col="5"><expr /></cell><cell row="12" col="6"><expr /></cell><cell row="12" col="7"><expr /></cell><cell row="12" col="8"><expr /></cell><cell row="12" col="9"><expr /></cell><cell row="13" col="0"><expr /></cell><cell row="13" col="1"><expr /></cell><cell row="13" col="2"><expr /></cell><cell row="13" col="3"><expr /></cell><cell row="13" col="4"><expr /></cell><cell row="13" col="5"><expr /></cell><cell row="13" col="6"><expr /></cell><cell row="13" col="7"><expr /></cell><cell row="13" col="8"><expr /></cell><cell row="13" col="9"><expr /></cell><cell row="14" col="0"><expr /></cell><cell row="14" col="1"><expr /></cell><cell row="14" col="2"><expr /></cell><cell row="14" col="3"><expr /></cell><cell row="14" col="4"><expr /></cell><cell row="14" col="5"><expr /></cell><cell row="14" col="6"><expr /></cell><cell row="14" col="7"><expr /></cell><cell row="14" col="8"><expr /></cell><cell row="14" col="9"><expr /></cell><cell row="15" col="0"><expr /></cell><cell row="15" col="1"><expr /></cell><cell row="15" col="2"><expr /></cell><cell row="15" col="3"><expr /></cell><cell row="15" col="4"><expr /></cell><cell row="15" col="5"><expr /></cell><cell row="15" col="6"><expr /></cell><cell row="15" col="7"><expr /></cell><cell row="15" col="8"><expr /></cell><cell row="15" col="9"><expr /></cell><cell row="16" col="0"><expr /></cell><cell row="16" col="1"><expr /></cell><cell row="16" col="2"><expr /></cell><cell row="16" col="3"><expr /></cell><cell row="16" col="4"><expr /></cell><cell row="16" col="5"><expr /></cell><cell row="16" col="6"><expr /></cell><cell row="16" col="7"><expr /></cell><cell row="16" col="8"><expr /></cell><cell row="16" col="9"><expr /></cell><cell row="17" col="0"><expr /></cell><cell row="17" col="1"><expr /></cell><cell row="17" col="2"><expr /></cell><cell row="17" col="3"><expr /></cell><cell row="17" col="4"><expr /></cell><cell row="17" col="5"><expr /></cell><cell row="17" col="6"><expr /></cell><cell row="17" col="7"><expr /></cell><cell row="17" col="8"><expr /></cell><cell row="17" col="9"><expr /></cell><cell row="18" col="0"><expr /></cell><cell row="18" col="1"><expr /></cell><cell row="18" col="2"><expr /></cell><cell row="18" col="3"><expr /></cell><cell row="18" col="4"><expr /></cell><cell row="18" col="5"><expr /></cell><cell row="18" col="6"><expr /></cell><cell row="18" col="7"><expr /></cell><cell row="18" col="8"><expr /></cell><cell row="18" col="9"><expr /></cell><cell row="19" col="0"><expr /></cell><cell row="19" col="1"><expr /></cell><cell row="19" col="2"><expr /></cell><cell row="19" col="3"><expr /></cell><cell row="19" col="4"><expr /></cell><cell row="19" col="5"><expr /></cell><cell row="19" col="6"><expr /></cell><cell row="19" col="7"><expr /></cell><cell row="19" col="8"><expr /></cell><cell row="19" col="9"><expr /></cell></spreadsheet>