You are on page 1of 3

Continue Regional Efforts

Rent 6000
Wages 84240
Initial Investment 3000
Cups, Refigeration 6000
Cost 99240
Price for tea per eight ounce glass 2.5
Assuming that there are 80 customers a day. Since Burlington,
Vermone is a small place with just a population of 40000, consider
consumption as 80. (CCD consumption is 250 per day considering
location is prime)

80 Customer 100 customers 150 customers


200 250 375
73000 91250 136875
Online distribution and promotion
Software 6000
Web design 30000
AdWords 108000
Logistics 8000
Cost 152000
S.P 2.6
Sales 10000 20000 30000 40000 50000 60000
Revenue 26000 52000 78000 104000 130000 156000
Expansion
Slotting Fees 10019
Mobile coupons 100000
Marketing 6000