Business & Finance - Marketing Zoëcon Corporation Case Assignment

profileSaraBesh
ZoeconStudentWorksheetSpring2026.xlsx

CG Table 2

GC Table 2. Sales Data From Test Market (Expanded)
Data Description
1 22,000,000 Number of HH in 19-city Southern Tier market area
2 1,170,000 Household in test cities
3 5.32% Percent HH in 4-city test area
4 80% Percent insecticides sold in 19-city market area
5 $1,478,000 Total cost of test market
6 57% % of the households in the test market were aware of the product at the end of the test
7 6% % of households tried the product
8 30% % of trial households repurchased during the test period
9 1.30 Average trial households purchased [BLANK] units
10 3.50 Average repeat households purchased [BLANK] units
11 66% % of purchases were aerosol sprays
12 34% % of purchases were foggers.
13 44,700 cases (12/case) of aerosol sprays shipped
14 24,300 cases (12/case) of foggers shipped
15 12 Units per case

CG Table 2. Sales Data From The Test Market   1. [BLANK] % of the households in the test market were aware of the product at the end of the test. 2. [BLANK] % of households tried the product; [BLANK] % of trial households repurchased during the test period. 3. Average trial households purchased [BLANK] units; repeat households purchased [BLANK] units. 4. [BLANK] % of purchases were aerosol sprays; [BLANK] % foggers. Assume the same breakdown for trial and repeat households. 5. [BLANK] cases (12/case) of aerosol sprays shipped; 6. [BLANK] cases (12/case) of foggers shipped.

Transfer data from the case to the cells highlighted in yellow. These data points will automatically be used by some entries in subsequent worksheets.

CG Table 3

Prices & Costs (CG Table 3)*
Pricing Data Sales Proportions Dollar Estimates %
Fogger 34% N/A N/A
Price N/A $2.79 N/A
COGS N/A $1.26 45.16%
Gross Profit N/A $1.53 54.84%
Aerosol 66% N/A N/A
Price N/A $3.14 N/A
COGS N/A $1.41 44.90%
Gross Profit (Contribution) N/A $1.73 55.10%
Weighted Average Price $3.02 Rounded
Weighted Average COGS $1.360 45.00% Rounded from 44.9%
Weighted Average Contribution (Gross Profit) $1.660 55.00% Rounded from 55.1%
* Price and cost data are found in Case Exhibit 4

Enter price and COGS data from Case Exhibit 4 into the yellow highlighted cells in column E. This worksheet parallels CG Table 3. Sales proportions data (cells D3 & D7) are taken from CG Table 2 cells C11 and C 12.

CG Table 4

Test Market Data
Input Item Amount Percent
Total HH 19-City 22,000,000 100.00%
HH in 4-City TM 1,170,000 5.31818%
Trial rate in 4-City TM 6%
Trial HH in 4-City TM 70,200
Repeat Rate in TM 30%
Units Purchased on Initial Trial 1.3
Weighted Average Price $3.02 Rounded
Fogger Price $2.79
Fogger Percent 34%
Aerosol Price $3.14
Aerosol Percent 66%
Repeat Households 21,060
Units Purchased on Repeat 3.5
Weighted Avg Price $3.02 Rounded
Weighted Avg Cost $1.36
Weighted Avg Contribution $1.66
Weighted Avg Contribution Margin 55% Rounded
Income Statement
Item Rounded Up Unit Sales Dollar Sales Annualized Dollar Sales Anualized Adjustment Check
Sales from Initial Trial 91,260 $275,605 $367,474 $367,599
Fogger 31,029 $86,571 $115,428
Aerosol 60,232 $189,128 $252,171
Repeat Sales 73,710 $222,604 $296,806 $296,908
Fogger 25,062 $69,923 $93,231
Aerosol 48,649 $152,758 $203,677
Total Fogger Sales 56,091 $156,494 $208,659
Total Aerosol Sales 108,881 $341,886 $455,848
Total Sales 164,970 $498,209 $664,279
COGS $224,194 $298,926
Contribution Margin (%) 55.00% 55.00%
Contribution Dollars $274,015 $365,354
Less Expenditures $1,478,000 $1,970,667
Proft (Loss) ($1,203,985) ($1,605,313)
Break-Even Results
Item Units Dollars
Break-Even in Units N/A N/A
Fogger (34%) 302,723 N/A
Aerosol (66%) 587,639 N/A
Total 890,361 N/A
Break-Even Dollars N/A $2,687,273
BE Market Share Based on 1985 Market Size 102% Ant & roach combined
BE Market Share Based on 1985 Market Size 203% Roach only
Earned Market Share Based on 1985 Market Size 19.0% Ant & roach combined
Earned Market Share Based on 1985 Market Size 38.0% Roach only
Aerosol % Fogger %
Cases Shipped 44,700 24,300
Units Shipped 536,400 291,600
Price per unit $3.14 $2.79
Price per case $38 $33
Total $ Shipped (based on cases) $1,684,296 $813,564
Cases Sold 9,073 20% 4,674 19%
Dollar Sales $341,886 $156,494
Cases Unsold 35,627 80% 19,626 81%

Break-even computations rely on data from CG Table 5. Complete CG Table 5 prior to completing this table.

Cells highlighted in blue are automatically populated by data contained in prior worksheets.

CG Table 5

CG Table 5 Market Share Earned in Test Market
Market Size Estimates
Test Market Estimates (4 -city area) Annualized Test Market Estimates (4 -city area) Annualized Commercialization Estimates (All 19-cities)
Given in Case: Data 1985 1985 1986
Market size was $[BLANK] million at manufacturers' prices in 1985. 400,000,000 400,000,000 400,000,000 $400,000,000
[BLANK]% annual market growth rate; therefore 1986 estimated market size is [BLANK] million. 10.00% N/A N/A $440,000,000
[BLANK]% of sales for ant and roach products 40.00% $160,000,000 $160,000,000 $176,000,000
[BLANK]% of total roach sales in 19 city (southern tier) market 80.00% $128,000,000 $128,000,000 $140,800,000
[BLANK]% of households in 19 city market exposed to test market effort 5.32% $6,807,040 $6,807,040 N/A
[BLANK]% of insecticides sold through supermarkets 70.00% $4,764,928 $4,764,928 $98,560,000
[BLANK]% of insecticides sold during the May-October period 75.00% $3,573,696 N/A N/A
[BLANK]% of insecticides sold in aerosol and fogger form 74.00% $2,644,535 $3,526,047 $72,934,400 Estimated Market Size Ant & Roach Combined
[BLANK]% of insecticide sales roach-only (assumes an even split) 50.00% $1,322,268 $1,763,023 $36,467,200 Estimated Market Size Roach Only
Estimated Market Size (market potential) in 19-city area (ant & roach combined): $72,934,400
Estimated Market Size (market potential) in 19-city area (roach only): $36,467,200
Estimated Market Size (market potential) in test cities (ant & roach combined): $2,644,535 $3,526,047
Estimated Market Size (market potential) in test cities (roach only): $1,322,268 $1,763,023
Estimted Earned Market Share (ant & roach combined) 18.84% 18.84%
Estimted Earned Market Share (roach only) 37.68% 37.68%
Break Even Market Share Computations
Break-Even in Units
Fogger 302,723 403,631
Aerosol 587,639 783,518
Total 890,361 1,187,149
Break-Even Dollars (Units x price) $ 2,688,892 $3,585,189 $ 3,585,189 <-- Check
Break-Even Dollars (based on contribution margin) $ 2,687,273 $3,583,030
BE Market Share Based on 1985 Market Size (ant & roach combined) 102% 102% Ant & roach combined
BE Market Share Based on 1985 Market Size (roach only) 203% 203% Roach only

This worksheet allows you to estimate the overall size of the 4-city test market area and the overall size of the total 19-city area of commercialization. Enter data from the case into the yellow highlighted cells. Data in cell E9 are taken directly from CG Table 2 worksheet.

CG Table 6

Data Input
Total market size (ant & roach combined): $ 72,934,400
Roach-only (relevant market) size: $ 36,467,200
Unit contribution: $ 1.66
Contribution margin: 55.00%
COGS 45.00%
Aerosol proportion 66%
Fogger proportion 34%
Households 22,000,000
Trial Rate 6%
Units Purchased 1.30
Price 3.02
$ Sales $ 5,182,320
Repeat Rate 30%
Units Purchased 3.50
Price 3.02
$ Sales $ 4,185,720
Total Sales $ 9,368,040
Aerosol $ 6,182,906
Fogger $ 3,185,134
Proforma. Income Statement (Annual Sales With .75 Adjustment)
Sales Aerosol $ 8,243,875 N/A
Fogger $ 4,246,845 $ 12,490,720
Cost of goods sold Aerosol $ 3,709,744 N/A
Fogger $ 1,911,080 $ 5,620,824
Gross margin $ 6,869,896
Marketing expenses
A-Promotion & Advertising (per capita) $ 20,000,000
B-Promotion & Advertising (per city) N/A $ 5,000,000
C-Promotion & Advertising (ROT) N/A N/A $ 10,000,000
Net income before tax $ (13,130,104) $ 1,869,896 $ (3,130,104)
Break-even Analysis
Break-even Dollars $ 36,363,636 $ 9,090,909 $ 18,181,818
Break-even Units 12,040,939 3,010,235 6,020,470
Fogger (34% 4,093,919 1,023,480 2,046,960
Aerosol (66%) 7,947,020 1,986,755 3,973,510
Break-even Market Share (ant & roach) 49.9% 12.5% 24.9%
Break-even Market Share (roach only) 99.7% 24.9% 49.9%

Data in this worksheet are automatically generated from entries in prior worksheets (blue cells) or computed based on other worksheet cells. No manual entry should be required. However, changes are needed to "annualize" sales estimates (see below).

Since the TM data were collected over a six-month period, data must be adjusted for extrapolating to the 12-month commercialization.  The assumption is that sales will continue for the full year, and this could change the trial rate and number of units purchased during repeat.  The simplest adjustment is to divide the sales projected based on the test market by .75. Alternatively, adjustments can be made to the trial rate and number of repeat units purchased.  The rationale is that sales over the entire year, rather than the six-month period May to October, will likely result in a higher trial rate and will a higher number of repeat purchases.  Thus, the .75 adjustment can be applied to both estimates.  No adjustments probably are needed for the percentage of customers who were repeat buyers or the number of units purchased on the initial trial.

Case Exhibit 4

Case Exhibit 4 (from case)
Aerosol Fogger Weighted Average %
Sales Proportion 66% 34% --> 100%
Price to trade $ 3.14 $ 2.79 $ 3.02 N/A
COGS $ 1.41 $ 1.26 $ 1.36 45.0%
Gross Profit (contibution) $ 1.73 $ 1.53 $ 1.66 55.0%
Contribution Margin 55% 55% 55% Rounded

Version

Zeocon Student Worksheet
Revised Spring 2026

CG Table 6a

19-CITY MARKET POTENTIAL (MAY-OCT)
1985 Market Size 1986 Market Size
Total Market Size 1985 Manufacturer's Prices $ 400,000,000 $ 400,000,000
10% Annual Growth Rate for estimating 1986 sales 10% $ 440,000,000
40% of sales for ant and roach 40% $ 160,000,000 $ 176,000,000
80% of total roach sales in 19-city area 80% $ 128,000,000 $ 140,800,000
70% of sales via supermarkets 70% $ 89,600,000 $ 98,560,000
75% of insecticide sales May-Oct 75% $ 67,200,000 $ 73,920,000
74% insecticides sold in aerosol and fogger form 74% $ 49,728,000 $ 54,700,800
50% Roach Only 50% $ 24,864,000 $ 27,350,400
19-CITY MARKET POTENTIAL (ANNUALIZED)
1985 Market Size 1986 Market Size
Total Market Size 1985 Manufacturer's Prices $ 400,000,000 $ 400,000,000
10% Annual Growth Rate for estimating 1986 sales $ 440,000,000
40% of sales for ant and roach $ 160,000,000 $ 176,000,000
80% of total roach sales in 19-city area $ 128,000,000 $ 140,800,000
70% of sales via supermarkets $ 89,600,000 $ 98,560,000
74% insecticides sold in aerosol and fogger form $ 66,304,000 $ 72,934,400
50% Roach Only $ 33,152,000 $ 36,467,200