Scribd Logo
Upload

Welcome to Scribd!

  • Rev Model

    Uploaded by

    Decerine Joy Bello
    5 views2 pages
    The document outlines the revenue model for La Pastillas de Amoure over 5 years. It provides the cost per unit, markup, selling price, projected daily unit sales and revenue for each year. It also lists the projected monthly and yearly revenue along with the penetration rate and growth rate for each year, with unit sales and revenue increasing each year as the penetration rate grows at rates between 1.7-13.1% annually.

    Original Description:

    ddvfd

    Original Title

    rev model

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the revenue model for La Pastillas de Amoure over 5 years. It provides the cost per unit, markup, selling price, projected daily unit sales and revenue for each year. It also lists the projected monthly and yearly revenue along with the penetration rate and growth rate for each year, with unit sales and revenue increasing each year as the penetration rate grows at rates between 1.7-13.1% annually.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views2 pages

    Rev Model

    Uploaded by

    Decerine Joy Bello
    The document outlines the revenue model for La Pastillas de Amoure over 5 years. It provides the cost per unit, markup, selling price, projected daily unit sales and revenue for each year. It also lists the projected monthly and yearly revenue along with the penetration rate and growth rate for each year, with unit sales and revenue increasing each year as the penetration rate grows at rates between 1.7-13.1% annually.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Revenue model: La Pastillas de Amoure

    YEAR 1

    Mark-Up Projected Volume of Projected


    Type of Product Cost per Unit Selling Price
    (50%) Unit Revenue (Daily)

    Pastillas de Amoure 2.33 1.165 3.495 50 174.75

    YEAR 2

    Mark-Up Projected Volume of Projected


    Type of Product Cost per Unit Selling Price
    (50%) Unit Revenue (Daily)

    Pastillas de Amoure 1.5 0.75 2.25 100 225.00

    YEAR 3

    Mark-Up Projected Volume of Projected


    Type of Product Cost per Unit (50%) Selling Price Unit Revenue (Daily)

    Pastillas de Amoure 1.6666666667 0.8333333334 2.50000000005 150 375.00

    YEAR 4

    Type of Product Cost per Unit Mark-Up Selling Price Projected Volume of Projected
    (50%) Unit Revenue (Daily)

    Pastillas de Amoure 1.4 0.7 2.1 200 420.00

    YEAR 5

    Mark-Up Projected Volume of Projected


    Type of Product Cost per Unit Selling Price
    (50%) Unit Revenue (Daily)

    Pastillas de Amoure 1.2857142857 0.6428571429 1.92857142855 250 482.14


    Projected Projected
    Penetration
    Revenue Revenue Growth Rate
    Rate
    (Monthly) (Yearly)
    5,242.50 63,783.75 10.00 2.0

    Projected Projected
    Penetration
    Revenue Revenue Growth Rate
    Rate
    (Monthly) (Yearly)
    6,750.00 82,125.00 20.00 10.0

    Projected Projected
    Penetration
    Revenue Revenue Rate Growth Rate
    (Monthly) (Yearly)
    11,250.00 136,875.00 50.00 9.1

    Projected Projected
    Revenue Revenue Penetration Growth Rate
    Rate
    (Monthly) (Yearly)
    12,600.00 153,300.00 70.00 1.7

    Projected Projected Penetration


    Revenue Revenue Growth Rate
    Rate
    (Monthly) (Yearly)
    14,464.29 175,982.14 90.00 13.1

    You might also like