Units in industry SM NF Childrens packs 32 oz. 2,300,000,000.00 2,231,000,000.00 69,000,000.00 6,210,000.00 178,480,000.00 Option 1 Market Share
Net Income $ 7,845,434.00 $ 20,062,390.00 $ 32,279,346.00 $ 44,496,302.00
$ $ $ $ $
0.84 20,801,844.00 34,669,740.00 48,537,636.00 62,405,532.00
Option 2 Prices Market Share Units Sold $ 2.70 Net Income $ 0.0025 446,200.00 $ 1,204,740.00 $ (1,355,260.00) $ 0.005 892,400.00 $ 2,409,480.00 $ (150,520.00) $ 0.0075 1,338,600.00 $ 3,614,220.00 $ 1,054,220.00 $ 0.01 1,784,800.00 $ 4,818,960.00 $ 2,258,960.00 $
2.80 1,249,360.00 2,498,720.00 3,748,080.00 4,997,440.00
0.015 0.025 0.035 0.045
Option 3 Market Share 0.35 0.4 0.45 0.5
Units Sold 24,764,100.00 41,273,500.00 57,782,900.00 74,292,300.00
Prices $ 0.74 $ 18,325,434.00 $ 30,542,390.00 $ 42,759,346.00 $ 54,976,302.00
Units sold 2,173,500.00 2,484,000.00 2,794,500.00 3,105,000.00
Prices $ 3.35 Net Income $ 7,281,225.00 $ 2,871,225.00 $ 8,321,400.00 $ 3,911,400.00 $ 9,361,575.00 $ 4,951,575.00 $ 10,401,750.00 $ 5,991,750.00
$ $ $ $ $
3.45 7,498,575.00 8,569,800.00 9,641,025.00 10,712,250.00
8 oz. 1,650,940,000.00
Net Income $ 10,321,844.00 $ 24,189,740.00 $ 38,057,636.00 $ 51,925,532.00
Net Income $ (1,310,640.00) $ (61,280.00) $ 1,188,080.00 $ 2,437,440.00
Net Income $ 3,088,575.00 $ 4,159,800.00 $ 5,231,025.00 $ 6,302,250.00
$ $ $ $ $
$ $ $ $ $
$ $ $ $ $
0.94 23,278,254.00 38,797,090.00 54,315,926.00 69,834,762.00
Net Income $ 12,798,254.00 $ 28,317,090.00 $ 43,835,926.00 $ 59,354,762.00
$ $ $ $ $
2.90 Net Income $ 1,293,980.00 $ (1,266,020.00) $ 2,587,960.00 $ 27,960.00 $ 3,881,940.00 $ 1,321,940.00 $ 5,175,920.00 $ 2,615,920.00 $
3.55 Net Income 7,715,925.00 $ 3,305,925.00 8,818,200.00 $ 4,408,200.00 9,920,475.00 $ 5,510,475.00 11,022,750.00 $ 6,612,750.00
$ $ $ $ $
1.04 25,754,664.00 42,924,440.00 60,094,216.00 77,263,992.00
Expenses Net Income $ 15,274,664.00 $ 32,444,440.00 $ 49,614,216.00 $ 66,783,992.00
3.00 1,338,600.00 2,677,200.00 4,015,800.00 5,354,400.00
Expenses Net Income $ (1,221,400.00) $ 117,200.00 $ 1,455,800.00 $ 2,794,400.00
3.65 7,933,275.00 9,066,600.00 10,199,925.00 11,333,250.00
Expenses Net Income $ 3,523,275.00 $ 4,656,600.00 $ 5,789,925.00 $ 6,923,250.00
$ 10,480,000.00
$
2,560,000.00
$
4,410,000.00
