Sunteți pe pagina 1din 3

Units in industry

SM
NF
Childrens packs
32 oz.
2,300,000,000.00 2,231,000,000.00
69,000,000.00
6,210,000.00
178,480,000.00
Option 1
Market Share
0.015
0.025
0.035
0.045

Units Sold
24,764,100.00
41,273,500.00
57,782,900.00
74,292,300.00

Prices
$
0.74
$ 18,325,434.00
$ 30,542,390.00
$ 42,759,346.00
$ 54,976,302.00

Option 2
Prices
Market Share
Units Sold
$
2.70
0.0025
446,200.00 $ 1,204,740.00
0.005
892,400.00 $ 2,409,480.00
0.0075
1,338,600.00 $ 3,614,220.00
0.01
1,784,800.00 $ 4,818,960.00
Option 3
Market Share
0.35
0.4
0.45
0.5

Units sold
2,173,500.00
2,484,000.00
2,794,500.00
3,105,000.00

Prices
$
3.35
$ 7,281,225.00
$ 8,321,400.00
$ 9,361,575.00
$ 10,401,750.00

Net Income
$ 7,845,434.00
$ 20,062,390.00
$ 32,279,346.00
$ 44,496,302.00

$
$
$
$
$

0.84
20,801,844.00
34,669,740.00
48,537,636.00
62,405,532.00

Net Income
$ (1,355,260.00)
$ (150,520.00)
$ 1,054,220.00
$ 2,258,960.00

$
$
$
$
$

2.80
1,249,360.00
2,498,720.00
3,748,080.00
4,997,440.00

Net Income
$ 2,871,225.00
$ 3,911,400.00
$ 4,951,575.00
$ 5,991,750.00

$
3.45
$
7,498,575.00
$
8,569,800.00
$
9,641,025.00
$ 10,712,250.00

8 oz.
1,650,940,000.00

Net Income
$ 10,321,844.00
$ 24,189,740.00
$ 38,057,636.00
$ 51,925,532.00

$
$
$
$
$

0.94
23,278,254.00
38,797,090.00
54,315,926.00
69,834,762.00

Net Income
$ (1,310,640.00)
$
(61,280.00)
$
1,188,080.00
$
2,437,440.00

$
$
$
$
$

2.90
1,293,980.00
2,587,960.00
3,881,940.00
5,175,920.00

Net Income
$
3,088,575.00
$
4,159,800.00
$
5,231,025.00
$
6,302,250.00

$
3.55
$
7,715,925.00
$
8,818,200.00
$
9,920,475.00
$ 11,022,750.00

Net Income
$ 12,798,254.00
$ 28,317,090.00
$ 43,835,926.00
$ 59,354,762.00

$
$
$
$
$

1.04
25,754,664.00
42,924,440.00
60,094,216.00
77,263,992.00

Expenses
Net Income
$ 15,274,664.00
$ 32,444,440.00
$ 49,614,216.00
$ 66,783,992.00

Net Income
$ (1,266,020.00)
$
27,960.00
$ 1,321,940.00
$ 2,615,920.00

$
$
$
$
$

3.00
1,338,600.00
2,677,200.00
4,015,800.00
5,354,400.00

Expenses
Net Income
$ (1,221,400.00)
$
117,200.00
$ 1,455,800.00
$ 2,794,400.00

Net Income
$ 3,305,925.00
$ 4,408,200.00
$ 5,510,475.00
$ 6,612,750.00

$
$
$
$
$

3.65
7,933,275.00
9,066,600.00
10,199,925.00
11,333,250.00

Expenses
Net Income
$ 3,523,275.00
$ 4,656,600.00
$ 5,789,925.00
$ 6,923,250.00

$ 10,480,000.00

$ 2,560,000.00

$ 4,410,000.00