| App for iPhone |
| Estimate of Annual profit for year 1 |
Scenario 1 |
Scenario 2 |
Goal Seek |
| Recommendation (Scenario 1 or Scenario 2) |
| Assumptions |
|
|
|
| Quantity Sold for Goal Seek |
| Sales Price |
| Quantity Sold |
| Fixed Costs |
| Developer costs |
$30,000.00 |
$30,000.00 |
$30,000.00 |
| Advertising |
$24,000.00 |
$24,000.00 |
$24,000.00 |
| Maintainence and Support |
$12,000.00 |
$12,000.00 |
$12,000.00 |
| Total Fixed Costs |
| Variable Costs |
| Apple's commission as percent of Sales price |
30% |
30% |
30% |
| Variable Cost per unit |
| Total Variable Costs |
| Breakeven and Profit |
| Contribution Margin |
| Quantity to be sold for Breakeven |
| Sales Revenue |
| Net Profit |