Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

JUMP ROPE

FBA Landing Cost $2.50 Jan Feb


Amazon Fees $3.00 Total Order PPC Total Order
Final Product Cost $5.50 365 258 24
Coupon Discount Organic 107 Organic
Selling Price $9.00 Avg. Daily Sales 12 Avg. Daily Sales
Net Profit $3.50
Net Margin % 38.89%
NACOS % 38.89%
Breakeven ACOS 38.89%
Breakeven ROAS $2.57
Target ACOS Below NACOS
TACOS
Advertising Budget
Invetory Level 1037
Inventory Coming
SALES VELOCITY - 2020
Feb Mar Apr
PPC Total Order PPC Total Order PPC PPC
16 157 138 257 160 191
8 Organic 19 Organic 97
1 Avg. Daily Sales 5 Avg. Daily Sales 9
May June July
Total Order PPC Total Order PPC Total Order PPC
643 517 244 139 122 75
Organic 126 Organic 105 Organic 47
Avg. Daily Sales 21 Avg. Daily Sales 8 Avg. Daily Sales 4
SALES VELOCITY
August September October
Total Order PPC Total Order PPC Total Order PPC
246 135
Organic 111 Organic Organic
Avg. Daily Sales 8 Avg. Daily Sales Avg. Daily Sales
November December
Total Order PPC Total Order PPC

Organic Organic
Avg. Daily Sales Avg. Daily Sales
Row Labels Sum of Units Ordered
0O-EW1H-YMPR 48
8T-IZWN-WVWA 17
8T-IZWN-WVWB 9
AP-UNM4-GA6K 445
B9-NGX1-N91H 312
BL-ANKT-BL4U 16
C2-WELL-L4XX 103
CV-3MTD-KLQ0 2425
J7-CV7E-4XKQ 352
MC-BUDL-M3AC 75
QE-C4MP-P1LL0 96
QF-C4MP-P1LL0 105
QG-C4MP-P1LL0 58
WF-C4MP-P1LL0 52
(blank)
Grand Total 4113
Septemb
Measuring Spoon Date
Total Product Total Organic
Cost Orders Unit Sold
FBA Landing Cost $2.50 1 $29.80 4 3
Amazon Fees $4.95 2 $67.05 9 2
Final Product Cost $7.45 3 $44.70 6 2
Coupon Discount 4 $44.70 6 2
Selling Price $9.95 5 $96.85 13 0
Net Profit / Margin $2.50 6 $74.50 10 2
Net Margin % 25.13% 7 $186.25 25 7
NACOS % 25.13% 8 $67.05 9 1
Breakeven ACOS 25.13% 9 $59.60 8 3
Target ACOS Below NACOS 10 $74.50 10 3
TACOS 11 $59.60 8 6
Advertising Budget 12 $52.15 7 1
Invetory Level 1037 13 $0.00 0
Inventory Coming 14 $0.00 0
15 $0.00 0
16 $0.00 0
17 $0.00 0
18 $0.00 0
19 $0.00 0
20 $0.00 0
21 $0.00 0
22 $0.00 0
23 $0.00 0
24 $0.00 0
25 $0.00 0
26 $0.00 0
27 $0.00 0
28 $0.00 0
29 $0.00 0
30 $0.00 0
TOTAL
September 2020
PPC unit Total
Organic Sales PPC Sales PPC Spend Final Profit Date
Sold Orders
$29.85 1 $9.95 $11.34 -$1.34 1
$19.90 7 $69.65 $33.82 -$11.32 2
$19.90 4 $39.80 $39.24 -$24.24 3
$19.90 4 $39.80 $31.02 -$16.02 4
$0.00 13 $129.35 $31.80 $0.70 5
$19.90 8 $79.60 $38.49 -$13.49 6
$69.65 18 $179.10 $50.14 $12.36 7
$9.95 8 $79.60 $35.84 -$13.34 8
$29.85 5 $49.75 $36.09 -$16.09 9
$29.85 7 $69.65 $27.48 -$2.48 10
$59.70 2 $19.90 $15.34 $4.66 11
$9.95 6 $59.70 $18.54 -$1.04 12
$0.00 $0.00 13
$0.00 $0.00 14
$0.00 $0.00 15
$0.00 $0.00 16
$0.00 $0.00 17
$0.00 $0.00 18
$0.00 $0.00 19
$0.00 $0.00 20
$0.00 $0.00 21
$0.00 $0.00 22
$0.00 $0.00 23
$0.00 $0.00 24
$0.00 $0.00 25
$0.00 $0.00 26
$0.00 $0.00 27
$0.00 $0.00 28
$0.00 $0.00 29
$0.00 $0.00 30
TOTAL
October 2020
Organic PPC unit
Organic Sales PPC Sales PPC Spend Final Profit Date
Unit Sold Sold
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
TOTAL
November 2020
Total Organic PPC unit
Organic Sales PPC Sales PPC Spend Final Profit
Orders Unit Sold Sold

You might also like