Capsim Round 0 ~ 4 Segments Broad Differentiatior Strategy

CapsimStrategySegments.xlsx

R&D

R&D
Round	Product	Segment	Pfmn	Size	MTBF	Age at Revision	R&D cost
0	Able	Traditional	5.0	14.5	17500	3.1	$ -
Acre	Low-End	3.0	17.0	14000	4.6	$ -	Note*
Adam	High-end	8.0	12.0	23000	1.7	$ -	Strategy is Broad Differentiator Strategy
Aft	Performance	9.4	15.5	25000	2.5	$ -
Agape	Size	4.4	11.0	19000	2.6
1	Able	Traditional	5.7	14.3	17500	1.7	$ 206
Acre	Low-End	3.0	17.0	14000	5.6	$ -
Adam	High-end	9.8	10.2	23000	1.8	$ 1,371
Aft	Performance	10.4	15.3	27000	1.5	$ 590
Agape	Size	4.7	9.6	19000	1.7	$ 862
2	Able	Traditional	6.4	13.6	17500	1.8	$ 490
Acre	Low-End	3.0	17.0	14000	6.6	$ -
Adam	High-end	10.7	9.3	24000	1.9	$ 537
Aft	Performance	11.4	14.6	27000	1.6	$ 682
Agape	Size	5.4	8.6	20000	1.8	$ 712
3	Able	Traditional	7.1	12.9	17500	1.9	$ 569
Acre	Low-End	3.0	17.0	14000	7.6	$ -
Adam	High-end	11.6	8.4	25000	2	$ 337
Aft	Performance	12.4	13.9	27000	1.7	$ 538
Agape	Size	6.1	7.6	21000	1.9	$ 498
4	Able	Traditional	7.8	12.2	17500	2	$ 448
Acre	Low-End	3.0	17.0	14000	8.6	$ -
Adam	High-end	12.5	7.5	25000	2.1	$ 167
Aft	Performance	13.4	13.2	27000	1.8	$ 343
Agape	Size	6.8	6.6	21000	2	$ 277

Finances
Round	Current debt	Long-Term Debt	Cash From Current Debt borrowing	Issue Long-Term Debts	Retire Long Term Debt	Leverage Ratio (2.0-3.0)
0	$	$	$	$	$	2.0
1	$	$	$	$	$
2	$	$	$	$	$
3	$	$	$	$	$
4	$	$	$	$	$