Revenue Estimation

2
Tier I retaile 80000 20 960 76800000 1911552000 40 Tier II retail 60000 15 720 43200000 1075248000 30 2986800000 Avg price=Rs 30 Y-O-Y growth is assumed to be 100% Retailer's Margin (10% of Avg price)= Rs 3 As wholesellers and distributers are bulk purchasers, the margin for them Wholeseller's Margin (4% of Rs 27)=Rs 1.08 Distributer Margin(4% of Rs 25.92)=Rs 1.03 Net Average price for the company per pack= Rs 24.89 weekly sale in year 1 yearly sale in year 1 Volume Sales in year 1 Revenue( V olume Sales * Avg Price) weekly sale in year 2

description

The doc provides a brief overview of how revenue could be estimated successfully

Transcript of Revenue Estimation

Sheet1weekly sale in year 1yearly sale in year 1Volume Sales in year 1Revenue( Volume Sales * Avg Price)weekly sale in year 2yearly sale in year 2Volume Sales in year 2Revenue( Volume Sales * Avg Price)weekly sale in year 3yearly sale in year 3Volume Sales in year 3Revenue( Volume Sales * Avg Price)Tier I retailer800002096076800000191155200040192015360000038231040008038403072000007646208000Tier II retailer600001572043200000107524800030144086400000215049600060288017280000043009920002986800000597360000011947200000Avg price=Rs 30Y-O-Y growth is assumed to be 100%

Retailer's Margin (10% of Avg price)= Rs 3As wholesellers and distributers are bulk purchasers, the margin for them is around 4%Wholeseller's Margin (4% of Rs 27)=Rs 1.08Distributer Margin(4% of Rs 25.92)=Rs 1.03Net Average price for the company per pack= Rs 24.89

Sheet2

Sheet3