You are on page 1of 2

marketing assignment

mm lager light
barrels/sold 520000
cost 66.93 71.62
net revenue/05 50440000
cogs/05 34803600
price 97 97

contribution = revenue/barrel - cost * barrels sold


30.07
total contribution 15636400
canibalization 5%
loss of contribution 781820

mm lager light
barrels/sold 520000
cost 66.93 71.62
net revenue/05 50440000
cogs/05 34803600
price 97 97
gross margin 30.07 25.38

contribution = revenue/barrel - cost * barrels sold

total contribution 15636400


canibalization 5%
1 question loss of contribution 781820

2 question barrels sales light to recover canibalization 30805

canibalization 25%
3 question loss of contribution 3909100
barrels sales light to recover canibalization 154023

4 question margin new/ margin old 84%


it can be interpreted that the company can tolerated the maximum of the 84% in canibalization,
so 5% predict is total acceptable.

5 question new fixed cost


adv 750000
SG&A 900000
total 1650000

BEQ - fixed cost/unit profit margin


fixed cost 1650000
unit profit margin 25.38
break even quantity 65012

6 question mm larger loses 25%


3909100
fixed cost 1650000
total $ to offset 5559100
unit profit margin 25.38
MM Light sell needed 219035

You might also like