Edit data in the yellow cells to create a simple revenue model and calculate project NPV.
Contact alpha2infinity for a excel model that includes

(i) Revenue due to product cannibalization,
(ii) Product development costs, and
(iii) Confidence of forecasted NPV (Monte Carlo simulation).