Scribd
Upload
50 views2 pages

Gross Margin

1) The document presents a financial summary and projections for years 2021-2022, including the total market size, addressable market, expected unit sales, sales revenue, costs, profits, taxes, and return on investment. 2) It is projected that sales will generate $160.9 million in revenue in year 1, with a net income of $10 million and a return on investment of 20.03%. 3) With a 10% increase in sales, net income is projected to rise by 108.99% to $20.9 million and return on investment would rise to 42%.

Uploaded by

EDxColdBlooded
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
50 views2 pages

Gross Margin

1) The document presents a financial summary and projections for years 2021-2022, including the total market size, addressable market, expected unit sales, sales revenue, costs, profits, taxes, and return on investment. 2) It is projected that sales will generate $160.9 million in revenue in year 1, with a net income of $10 million and a return on investment of 20.03%. 3) With a 10% increase in sales, net income is projected to rise by 108.99% to $20.9 million and return on investment would rise to 42%.

Uploaded by

EDxColdBlooded
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Year 0 Year 1

2021 2022
Common Size
Total Market Size - #Household 52,000,000
Addressable Market - Rate 6.00%
Addressable Market - #of Households 3,120,000
Repurchase rate - Monthly 2
Repurchase rate - Annual 24
Market size - As Total #units 74,880,000

Market shar - Unit % 10.75%


Market Share in Units - Expected unit sale 8,049,600

Average Sale Price - Per unit $ 20.00


Expected Sales - Total $ $ 160,992,000.00 100.00%

Cost of Goods Sold


Variable cost of Production - Per Unit $ 13.50
Variable cost of Production - Total $ 108,669,600.00 67.50%
Variable marketing and selling expenses 5%
Variable marketing and selling expenses - Total $ 8,049,600.00 5.00%
Variable Packaging costs - Per Unit $ 1.85
Variable Packaging costs - Total $ 14,891,760.00 9.25%
Cost of Goods Solds $ 131,610,960.00 81.75%

Gross Margin $ 29,381,040.00 18.25%

Fixed Costs
Fixed Marketing Cost as % of sales 4%
Fixed Marketing costs $ 6,439,680.00 4.00%
Fixed Manufacturing Cost $ 6,000,000.00 3.73%
Fixed General and Admin $ 3,500,000.00 2.17%
Total Fixed Costs $ 15,939,680.00 9.90%

Operating Profit $ 13,441,360.00 8.35%

Average Tax rate 25.50%


Income tax Expenses $ 3,427,546.80 2.13%
Net Income $ 10,013,813.20 6.22%

Initial Investment $ 50,000,000.00

Return On Investment (ROI) in %


20.03%
Net Income with 10% sales raise $20,928,265.84
% of increment in Net income 108.99
Return On Investomer (ROI) 42%

You might also like