Foxy 2020 B

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Currently: (B2B)

- Operating through distributors (trade shows) - Evaluating the option of going online (B2C)
> Travel > Online market was picking up
> US Market: 10% to 70% in 2 years > May miss the bus

Partners want to make a profit of 100,000


Volume required to break-even? To make the desired profit?
Trade Shows Online (SP =final retail price)
Necklace Earrings Order Necklace Earrings Order
Order size 25 12 2 1
SP/unit 17 12 569 34 24 92
VC/unit 8.05 5.5 267.25 8.05 5.5 21.6
Cont/uni 8.95 6.5 301.75 25.95 18.5 70.4
Contribution-Margin ratio // P-V Ratio 0.530316 0.765217

Total Fixed Costs


Per show Per year (10 shows)
Booth cost4000/30 133.3333 1333.333 Non-recurring Fixed cost 93000
Registration charges 3000 30000
Travel costs 2000 20000
Booth shipping 1500 15000
Samples and promos 2800 28000
Total Fixed costs 9433.333 94333.33

Unit: One order of 25 necklace and 12 earrings


Break Even point (units) 312.6208 Break Even point (units) 1321.023
Break -even point ($) 177881.2 177881.2 Break -even point ($) 121534.1

Volume required to earn desired profit of 100,000 Volume required to earn desired profit of 100,000
Desired profit 100000 Desired profit 100000
Contribution desired 194333.3 Contribution desired 193000
Cont / order 301.75 Cont / order 70.4
No of orders 644.021 No of orders 2741.477
Sales value 366447.9 366447.9 Sales value 252215.9
g online (B2C)

Rev/unit
Less: VC/unit
Cont/unit
* Vol
Total Con
Less: FC / year

121534.1

d profit of 100,000

252215.9

You might also like