Profits/Losses: Niche vs Mainstream
Year 1 Year 2 Year 1 Year 2
# units retail 8,000,000.00 15,000,000.00 26,800,000.00 44,100,000.00
# units promotion and sampling 2,000,000.00 2,000,000.00 7,000,000.00 7,000,000.00
#units throughprofessionals 3,000,000.00 3,000,000.00 8,000,000.00 8,000,000.00
trade price (after 5% discount) $2.02 $2.02 $1.76 $1.76
professional price $0.82 $0.82 $0.82 $0.82
deprecation cost $316,667.00 $450,000.00 $886,667.00 $1,270,000.00
per unit cost $0.66 $0.66 $0.64 $0.64
advertising $5,000,000.00$5,000,000.00 $15,000,000.00$12,000,000.00
consumer promotions $4,600,000.00$4,000,000.00 $13,000,000.00$10,000,000.00
trade promotions $1,600,000.00$2,700,000.00 $4,800,000.00 $7,000,000.00
Total (before cannibalization) -$1,470,667.00$7,416,000.00 -$6,694,667.00$16,098,000.00
Niche Mainstream