Nature View Farm produces refrigerated cup yogurt. It is considering three options to increase revenues by 50% in the next 23 months: 1) Expanding 6 SKU's of 8 oz cups into 1-2 supermarket regions, 2) Expanding 4 SKU's of 32 oz cups nationally, or 3) Introducing 2 SKU's of a children's multipack into the natural food channel. An analysis of the projected income statements for each option over two years determines that expanding the 8 oz cups into supermarkets would generate the greatest revenue of $44 million and is the best path forward.
5. YOGURT TRENDS
• Sales-1.8 billion $
• Volume sold-2.3 billion units
• Sold via
Supermarkets-97%
Natural food stores-3%
• Growth of sales via
Supermarkets-3%a year
Natural food stores-20% a year
40. PROJECTED INCOME STATEMENT
YEAR 2000 YEAR 2001
UNIT SALES 35 million units 35million units1+0.2)=42
million units
REVENUE GROWTH 35 million units *0.74=25.9
million $
42 million units *0.74=31.08
million $
PROJECTED REVENUE 13 million $+25.9million
$=38.9 million $
13 million$+31.08 million
$=44.08 million $
COST 35 million units *0.31=10.85
million $
42 million $*0.31=13.02million
$
GROSS PROFIT 38.9 million $-10.85 million
$=28.05 million $
44.08 million $-13.02 million
$=31.06 million $
EXPENSES
ADVERTISING 1.2 million$*2=2.4 million $ 2.4 million $
S,G&A 120000+200000=32,0000$ 320000*2=64,0000$
SLOTTING FEE 10,000*6*20=1.2 million $ NIL
BROKER FEE 0.04*35,000,000*0.46=64400
0$
0.04*42,000,000*0.46=77280
0$
NET PROFIT GROSS PROFIT-
EXPENSES=23.49 million $
27.25 million $
42. PROJECTED INCOME
STATEMENTYEAR 2000 YEAR 2001
UNIT SALES 5.5 million units 5.5 million units
REVENUE GROWTH 5.5million
units*2.7=14.85million $
14.85 million $
PROJECTED REVENUE 13 million$+14.85 million $=
27.85 million $
27.85 million $
COST 5.5 million units*0.99=5.45
million $
5.45 million $
GROSS PROFIT 22.41 million $ 22.41 million $
EXPENSES
ADVERTISING 120000*4=480000$ 480000$
S,G&A 160000$ 160000$
SLOTTING FEE 10,000*4*64=2.56 million $ NIL
BROKER FEE 0.04*5500000*1.67=367,400
$
367,400$
NET PROFIT GROSS PROFIT-
EXPENSES=18.89 million $
21.4 million $