MS - B Ean: Original Organic Coffee Scrub

You might also like

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 16

an

B e U B

.
R
SC

S E E
FF
CO

M
OR
IG
IN AL

Original Organic Coffee Scrub


BAGIAN LARAS
KEY PARTNERS

DISTRIBUTOR

SUPPLIER
CUSTOMER
PARTNERS & DISTRIBUTORS

5 STAR SALON AND SPA AROUND JAKARTA AND TANGERANG


KEY RESOURCES
RESOURCES AND PRODUCT
CHANNEL

FARM HOME INDUSTRY SALON & SPA


CUSTOMER SEGMENTATION

GENDER

LOCATION

20s until
60s

AGE
DISTRIBUTION CHANNEL
CUSTOMER RELATIONSHIP

SHARING
KNOWLEDGE

ONLINE COMMUNITY

RECOMMENDATION
AND FEEDBACK
CUSTOMER RELATIONSHIP

E-MAIL AND
SOCIAL MEDIA

PERSONAL
ASSISTANCE

DIRECT
INTERACTION
West Java Coffee
80 k/kg

West
Salt Java
and Sugar
Coffee
80 k/kg
20
Vanilla Powder
60 k/kg

Estimated Cost
Cinnamon Powder Coconut Oil
65 k/kg 20 k/250g 30k k/100mL
COST PROJECTION
EACH MONTH

Machinery Advertising Other Cost


5M 1M 3M

Materials
Salaries 60 M
Supplies
10 M 20 K/pcs
1M
2 M/person 100 pcs / month
COST DISTRIBUTION
REVENUE ESTIMATION

1 DAY
1st 100 pcs x 30 K/pcs 3 M/day
promotion
1 MONTH 90 M/month
3 M X 30 DAYS

1 DAY
4 M/day
2nd
promotion
100 pcs x 40 K/pcs
120 M/month
1 MONTH
4 M X 30 DAYS

1 DAY
5 M/day
3rd
promotion
100 pcs x 50 K/pcs
150 M/month
1 MONTH
5 M X 30 DAYS
PROFIT ESTIMATION
FOR FIRST PROMOTION

80 M
PROFIT
COST

10 M
90 M
REVENUE

PROFIT FOR 2nd PROMOTION = 40 M, PROFIT FOR 3rd PROMOTION = 70M


FINANCIAL
PROJECTION

NOT TAKING INTO ACCOUNT DEVELOPMENT AND INFLATION

You might also like