Professional Documents
Culture Documents
APPENDIX:
Calculations: Profit and Loss pro forma –
Values from Exhibit 7 NICHE NICHE MAINSTREAM MAINSTREAM
YEAR 1 YEAR2 YEAR 1 YEAR 2
I)Razor Unit Volume 1 1.5 3.3 4
II)Razor Manufacturing $9.09 $7.83
Price
III)Razor Sales (I*II) $9.09 $13.64 $25.84 $31.32
IV)Cartridges Unit 4 10 9.9 21.9
Volume
V)Cartridges Manufacture $7.35 $6.22
Price
VI)Cartridges Sales $29.4 $73.5 $61.58 $136.22
(IV*V)
Total Sales (III+VI) $38.49 $87.14 $87.42 $167.54
Cannibalization rate)
IV)Contribution per Unit $2.8
for Cartridges
Total Cannibalization $4.54 $10.73 $20.12 $41.02
(I*II*III*IV)
Profit after $3.62 $27.74 -$14.23 $17.05
Cannibalization
(Operating Profit – Total
Cannibalization)