Answer To: INSTRUCTIONS To view the steps and the videos for this assignment follow these steps: 1. Go to...
Preeta answered on Apr 05 2021
Sales Projections
Net Income indicator 865,022
Cash Flow indicator
Sales Projections
Year One Year Two Year One Year Two 2-Year Total Year One Year Two
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Total Total 1 2 3 4 5 6 7 8
Ticket Sales slope
Unit Volume 8000 9000 10000 12000 15000 15000 15000 15000 39,000 60,000 99,000 $668 $9,000 $10,000 $12,000 $15,000 $15,000 $15,000 $15,000 14332 7 2,047.43
Unit Price $20 $20 $20 $20 $20 $20 $20 $20 - - Q2 vs. Q1 Q3 vs. Q2 Q4 vs. Q3 Q1 vs. Q4 Q2 vs. Q1 Q3 vs. Q2 Q4 vs. Q3
Cost per Unit Sold $0.03 $0.03 $0.03 $0.03 $0.03 $0.03 $0.03 $0.03 - - 13% 11% 20% 25% 0% 0% 0%
Gross Sales $160,000 $180,000 $200,000 $240,000 $300,000 $300,000 $300,000 $300,000 $780,000 $1,200,000 $1,980,000 LINEST SLOPE L/S
(Cost of Goods Sold) $240.00 $270.00 $300.00 $360.00 $450.00 $450.00 $450.00 $450.00 Sales growing over time? 1 1765.7619047619 2,047 1
(Commission Percentage) 15% 15% 15% 15% 15% 15% 15% 15% - - 88% overall rate
Net Sales $135,796 $152,771 $169,745 $203,694 $254,618 $254,618 $254,618 $254,618 $662,006 $1,018,470 $1,680,476 points for this dynamic (allocation) 25%
your growth points 25%
Beverages
Unit Volume 5600 6300 7000 8400 10500 10500 10500 10500 27,300 42,000 69,300 Perfectly Exponential L/S = 2
Unit Price $10 $10 $10 $10 $10 $10 $10 $10 - Perfectly Linear L/S = 1
Cost per Unit Sold $1 $1 $1 $1 $1 $1 $1 $1 - This Forecast L/S = 0.86
Gross Sales $56,000 $63,000 $70,000 $84,000 $105,000 $105,000 $105,000 $105,000 $273,000 $420,000 $693,000 As a proportion out of 100% 43%
(Cost of Goods Sold) $5,600 $6,300 $7,000 $8,400 $10,500 $10,500 $10,500 $10,500 points for this dynamic (allocation) 75%
(Commission Percentage) 0% 0% 0% 0% 0% 0% 0% 0% - - - your growth points 32%
Net Sales $50,400 $56,700 $63,000 $75,600 $94,500 $94,500 $94,500 $94,500 $245,700 $378,000 $623,700
YOUR TOTAL POINTS % 57%
Merchandise Total Points Possible 20
Unit Volume 2400 2700 3000 3600 4500 4500 4500 4500 11,700 18,000 29,700 Your Total Points 11
Unit Price $50 $50 $50 $50 $50 $50 $50 $50 - - -
Cost per Unit Sold $3.25 $3.25 $3.25 $3.25 $3.25 $3.25 $3.25 $3.25 - - -
Gross Sales $120,000 $135,000 $150,000 $180,000 $225,000 $225,000 $225,000 $225,000 $585,000 $900,000 $1,485,000
(Cost of Goods Sold) $7,800 $8,775 $9,750 $11,700 $14,625 $14,625 $14,625 $14,625
(Commission Percentage) 50% 50% 50% 50% 50% 50% 50% 50% - - -
Net Sales $56,100 $63,113 $70,125 $84,150 $105,188 $105,188 $105,188 $105,188 $273,488 $420,750 $694,238
Total: All Products/Services
Total Unit Volume 16,000 18,000 20,000 24,000 30,000 30,000 30,000 30,000 78,000 120,000 198,000
Total Gross Sales $336,000 $378,000 $420,000 $504,000 $630,000 $630,000 $630,000 $630,000 $1,638,000 $2,520,000 $4,158,000
(Total Cost of Goods Sold) $13,640 $15,345 $17,050 $20,460 $25,575 $25,575 $25,575 $25,575 $66,495 $102,300 $168,795
(Total Commissions Paid) $80,064 $90,072 $100,080 $120,096 $150,120 $150,120 $150,120 $150,120 $390,312 $600,480 $990,792
Total Net Sales $242,296 $272,583 $302,870 $363,444 $454,305 $454,305 $454,305 $454,305 $1,181,193 $1,817,220 $2,998,413
Assumptions:
Merchanside (locked) 30% of ticket buyers buy merchandise
Beverages (changeable) 70% of ticket buyers buy an average of 1 beverages
Beverage Industry Average for U.S. Bar & Nightclub (estimate)
65% order drinks most to all the time with males ordering more frequently than females. Surprisingly, Millennials order less frequently than older consumers
http://www.nciaa.com/content.aspx?page_id=22&club_id=160641&module_id=29898
The average consumer order 2.3 drinks per occasion with males ordering more than females and Millennials ordering more than the older consumers.
FORECAST SUMMARY
http://www.nciaa.com/content.aspx?page_id=22&club_id=160641&module_id=29898
Marketing Budget
Marketing Budget
Purpose/Strategy Key: (Optional)
PB: Personal Branding
BA: Brand Awareness/Brand Building
SP: Product/Service Sampling, Trial
L&R: Brand Loyalty/Customer Rewards Purpose (optonal) Pre-Launch Year One Year Two Total
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Variance 1,566,767
Tangible Marketing Quartile (1st) 100
Brochures, flyers, Mobile signs, bus/metro signs, billboards $100 $100 $100 $100 $100 $100 $100 $100 $800 Quartile (3rd) 500 800
Samples, premiums, logo merchandise, "swag" $100 $100 $100 $100 $100 $100 $100 $100 $800 Difference 400 800
Media Advertising
Print: newspaper, magazines Dispersion 13%
Television, radio
Television, radio Greater than or equal to 25%? FALSE
Banner Ads, Paid Search Engine Marketing $200 $200 $200 $200 $200 $200 $200 $200 $1,600 Percent of 25% 53%
Social Media Marketing Point Multiplier 53%
Paid Facebook promotions, Twitter ads, Linkedin ads $500 $500 $500 $500 $500 $500 $500 $500 $4,000 Dispersion Total Points 5 4000
Social media contests, Deal-of-the-day: Groupon, Google Offers, LivingSocial Your Dispersion Points 2.6666666667
Tweetups, Meetups
Guerilla & Viral Marketing Fewer than 6 types? FALSE
Sticker bombing, flyposting, Flashmobs, streetart $1,000 $1,000 $2,000 More than 0 types? TRUE 2000
Street teams, campus promotions, Crowd-sourced ads $5,000 $5,000 $10,000 Point...