Assumptions for Option 1 Broker Fees Wholesaler Distributor Margin Retailer Margin Retail Price One Time Slotting...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assumptions for Option 1 Broker Fees Wholesaler Distributor Margin Retailer Margin Retail Price One Time Slotting Fee Free Case ? Trade Promotions every Northeast, Midwest, Southeast West National Average Manufacturing Cost Number of SKU Regions Predicted Growth Marketing Support SG&A Uplift Incremental Sales # Chains # Chains Calculations for Option 1 Retail Price Retail Margin Retail Purchase Price Distributor Margin Distributor Purchase Price Manufacturer Sales Price Manufacturing Cost Per Unit Contribution per Unit Sold Manufacturer Gross Margin Supermarket Channel - 8oz 4% of manufacturer's sales 15% 27% $0.74 per 8oz cup $10,000 per SKU per Retail Chain per SKU per Retail Chain 3 months $7,500 per ad per retailer $15,000 per ad per retailer $8,000 per ad per retailer $0.31 per 8oz cup 6 Eastern and Western Regions 20% per annum - after first year $1,200,000 per region per year $3,200,000 per annum 35,000,000 additional units 11 in Northeast 9 in West $0.74 27% $0.54 15% $0.46 $0.46 $0.31 $0.15 32.5% Reference Case Text - Supermarket Channel Case Text - Supermarket Channel Case Text - Supermarket Channel Exhibit 3 Case Text - Supermarket Channel Case Text - Supermarket Channel Case Text - Supermarket Channel Case Text Supermarket Channel Case Text Supermarket Channel From Exhibit 3 From Exhibit 6 From Exhibit 6 Option 1 Comment 4 Option 1 Option 1 Option 1 Option 1 Option 1 $'000 Incremental Sales (million units) Incremental Sales Less Manufacturing Costs Incremental Gross Margin Less Broker Fees Less Slotting Fees Trade Promotions Marketing Support Incremental SG&A Incremental Profit 2 Year NPV 5 Year NPV Year 1 2 3 4 10.0% Discount Rate $0.00 Million 10.0% Discount Rate $0.00 Million 5 Total 4 times p.a, national average, #retailers Assumptions for Option 1 Broker Fees Wholesaler Distributor Margin Retailer Margin Retail Price One Time Slotting Fee Free Case ? Trade Promotions every Northeast, Midwest, Southeast West National Average Manufacturing Cost Number of SKU Regions Predicted Growth Marketing Support SG&A Uplift Incremental Sales # Chains # Chains Calculations for Option 1 Retail Price Retail Margin Retail Purchase Price Distributor Margin Distributor Purchase Price Manufacturer Sales Price Manufacturing Cost Per Unit Contribution per Unit Sold Manufacturer Gross Margin Supermarket Channel - 8oz 4% of manufacturer's sales 15% 27% $0.74 per 8oz cup $10,000 per SKU per Retail Chain per SKU per Retail Chain 3 months $7,500 per ad per retailer $15,000 per ad per retailer $8,000 per ad per retailer $0.31 per 8oz cup 6 Eastern and Western Regions 20% per annum - after first year $1,200,000 per region per year $3,200,000 per annum 35,000,000 additional units 11 in Northeast 9 in West $0.74 27% $0.54 15% $0.46 $0.46 $0.31 $0.15 32.5% Reference Case Text - Supermarket Channel Case Text - Supermarket Channel Case Text - Supermarket Channel Exhibit 3 Case Text - Supermarket Channel Case Text - Supermarket Channel Case Text - Supermarket Channel Case Text Supermarket Channel Case Text Supermarket Channel From Exhibit 3 From Exhibit 6 From Exhibit 6 Option 1 Comment 4 Option 1 Option 1 Option 1 Option 1 Option 1 $'000 Incremental Sales (million units) Incremental Sales Less Manufacturing Costs Incremental Gross Margin Less Broker Fees Less Slotting Fees Trade Promotions Marketing Support Incremental SG&A Incremental Profit 2 Year NPV 5 Year NPV Year 1 2 3 4 10.0% Discount Rate $0.00 Million 10.0% Discount Rate $0.00 Million 5 Total 4 times p.a, national average, #retailers
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Consider a single-output, non-preemptive queueing system. It has three queues connected to the single output, and packets in the queues are handled based on a strict-priority order. The three queues...
-
While the housing market is in the tank and is not likely to emerge anytime soon, real estate investment in college towns continues to promise good returns (The Wall Street Journal, September 24,...
-
What is the price of a 3-year, 7.8% coupon rate, $1,000 face value bond that pays interest quarterly if the yield to maturity on similar bonds is 11.5%? What is the yield to maturity of a 9.6%...
-
A major purpose of the Information Systems Audit and Control Association's Statements on Information Systems Auditing Standards is to: a. Cover temporary gaps in the General Standards for information...
-
Past records indicate that the probability of online retail orders that turn out to be fraudulent is 0.08. Suppose that, on a given day, 20 online retail orders are placed. Assume that the number of...
-
7) (5 points) Suppose an investor can purchase a 6-year 9% coupon bond with a par value of $100 that pays interest semi-annually. The yield to maturity for this bond is 10% on a bond-equivalent yield...
-
The radius of a single atom of a generic element X is 185 picometers (pm) and a crystal of X has a unit cell that is body- centered cubic. Calculate the volume of the unit cell. volume: 3 m
-
Explain the key reasons why entity-relationship modeling is important, and determine at least a way in which it impacts the overall development of the database.?
-
How can the following organizations Alzheimer's, Healthcare Insurance Companies, Skilled Nursing Facility, Mayo Clinic and NYU Langone monitor performance, achieve regulatory and accreditation...
-
For the function f(x) = -2/3| x+41: Part a: Does the graph open up or down? Part b: Tell whether the graph is wider, narrower, or the same width as the graph of y= |x|. Part c: Identify the vertex.
-
Prepare a bank reconciliation on paper, Excel or however you would like. Then enter the Adjusted Cash Balance in the space provided below for your answer. The format of your answer should be a number...
-
Pyrus, Inc. owes a total of $ 1 5 , 3 2 1 in taxes for this year. The taxable income is $ 7 2 , 6 5 9 . If Pyrus earns $ 1 0 0 more in income, it will owe an additional $ 3 5 in taxes. What is Pyrus'...
-
Scenario Henry, Hunter, and Harry formed a partnership (Widget Unlimited) on January 1, 2020. Henry and Hunter each contributed $200,000 and Harry transferred a building he had purchased two years...
-
Using thermodynamic data from Appendix 4, calculate G at 258C for the process: 2SO 2 (g) + O 2 (g) 88n 2SO 3 (g) where all gases are at 1.00 atm pressure. Also calculate DG8 at 258C for this same...
-
Navarro, Inc., issued \(\$ 250,000\) of eight percent, 20 -year bonds at 98 on June 30, 2012. Interest is payable semiannually on December 31 and June 30. Through June 30, 2018, Navarro amortized...
-
Determine which of the following transactions represent contingent liabilities for June Leasing and indicate the proper accounting treatment at the company's fiscal year-end, by placing the letter of...
-
On December 31, 2017, James, Inc., borrowed \(\$ 300,000\) on a six percent, 20 -year mortgage note payable. The note is to be repaid in equal semiannual installments of \(\$ 12,979\) (beginning July...
Study smarter with the SolutionInn App