Академический Документы
Профессиональный Документы
Культура Документы
Submitted by:
CHATLA PRASANTH
KUMAR
NIMBALKAR MOHIT
HEMANT
SAMISHT SEHGAL
ANUBHAV A KEDIAA
PRANJALI GANESH
SILIMKAR
PRIYANKA SHAW
MADHUR PAHUJA
SHARATH MADHULIKA
2016PGP100
2016PGP237
2013IPM076
2016PGP063
2016PGP278
2016PGP289
2016PGP198
2013IPM083
Break-Even Analysis:
No. of units in display units(12 dozens per
display unit)
selling price per unit
Sales Revenue
Variable Costs per unit
cost price per unit
royalty to Guardian(5% of Selling price)
5% off-invoice trade promotion allowance
10% advertising allowance to 20% retailers
Total Variable Costs per unit
Fixed Costs
license fees to Guardian
salaries to 3 new sales representatives
Advertising costs
Retail displays(per display unit cost $100)
Total Fixed Costs
Contribution per unit(selling price-variable cost
per unit)
Break Even Point(in units)
Total Costs
Profit
Assumptions for calculations:
1. License fees is paid once in first year only.
2. No royalty fees will be paid in first year.
Year 1
Year 2
7200000
17.87
12866400
0
7200000
17.87
12866400
0
10.82
0
0.8935
0.3574
12.0709
10.82
0.8935
0.8935
0.3574
12.9644
100000
255000
600000
500000
1455000
255000
600000
500000
1355000
5.7991
250901.0
019
88365480
40298520
4.9056
276214.9
38
94698680
33965320
3. Number of display units in first year are 50000 and 500000 in second year.
4. Calculations are done assuming number of units produced in year 1 will be
12 dozen shirts per display unit, so 12*12*(50000 display units) =
72,00,000 shirts in year 1 and 2.
Conclusion:
After doing the analysis, we think that it should launch the new product with
name Guardian. Insect-repellent clothing is growing niche market due to
growing national awareness of insect-borne illnesses. 50% of target audience, i.e.
Males in age group 18-35 who are outdoor enthusiasts, are ready to pay higher
price for this product. Guardian is already known in this target group and so
launching the product as Guardian will reduce the marketing investment of
Classic.