14
Annual repayments will be £2274.40, which includes 12% APR. Even though, it is a large sunk cost,
the profits generated through the vending machine will cover the costs easily.
It will cost Boots averagely £1.60 per product to buy it from the manufacturer and the mark-up will
be 65%, which will lead to the average selling price of £2.64. There will be an additional cost of £295
a year for maintenance, which will be provided by the company from where the vending machines
will be purchased.
In the first year it is planned an advertising campaign of cost of £50,000, which will increase the
target market aware of the new vending machines. In the first year the advertising costs will be
£60000, which is £50,000 for the campaign and £10,000 for the rest of the year. In year 2 and year 3
the advertising will be less, £10,000 respectively each year.
Some existing workers will be trained to re-fill the vending machines and they will get paid at a rate
of £9 per hour. The shift and the amount of hours will depend on how empty the vending machines
are. However, the estimated cost for wages will be around £2000, which means £24000 annually. In
addition, the vending machines are eco-friendly and consume 26% less electricity. The expected bills
for the electricity will be £70 a month for each vending machine, so (70 x 12 x 35) = £29,400 annually.
Break – Even Analysis
‘Breakeven analysis is used to determine when your business will be able to cover all its expenses
and begin to make a profit’ (SBA.gov). The break-even point can be calculated in terms of units with
the following formula.
Fixed cost £119214.40 = 126152 units
Contribution margin per unit (£2.64 - £1.695)
Boots will break even in the first operating year for this product. As the costs are relatively low, the
company only needs to sell 126152 units to cover their fixed costs. As the estimated units sold will be
252000 in the first year, Boots will break-even in their first year.
Estimated Profit & Loss Account for Year 1, 2 and 3
As seen below, profit and loss accounts have been created for the next three years. Each year, the
sales will increase by 3%. Variable cost is £1.695 per unit.
Year 1 Year 2 Year3
Sales Revenue £665,280.00 £685,238.40 £705,795.55
Variable costs
Wages £24,000.00 £25,956.00 £26,734.70
Cost to purchase £403,200.00 £413,696.00 £427,755.20
Total Variable costs £427,200.00 £439,652.00 £454,489.90
Contribution Margin £238,080.00 £245,586.40 £251,305.65
Fixed costs
Maintenance £3,540.00 £3,540.00 £3,540.00