Blossoming Profits through Superior Marketing: A Case Analysis of Calyx & Corolla This analysis focuses on the case study of Calyx & Corolla, a mail order flower company. Calyx & Corolla is a relatively new company that utilizes a different distribution channel than conventional companies for fresh flowers. Calyx & Corolla mails flowers direct from the growers to the customers via Federal Express and eliminates the middleman (Appendix A).
This permits Calyx & Corolla to provide fresher, longer-lasting flowers to consumers.
The management of Calyx & Corolla is contemplating a change in their long-term business strategy as they examine their ability to compete with more traditional outlets such as retail flower shops and wire services like FTD. Ruth Owades, the founder of Calyx & Corolla, has hired Marketing Consultants (MarCo) to assess the strengths and weaknesses of her business and make recommendations on how her company can fully develop their mail order concept. Background: Calyx & Corolla is a small mail order flower company that was founded in 1988 by Ruth Owades. Ms.
Owades secured $2 million in capital from approximately 18 different investors in order to launch the company. By 1991, Calyx & Corolla exceeded $10 million in annual sales and Owades and her associates were reassessing the firm’s long-term growth strategy (Wylie and Salmon, 1991).
Up to this point, Calyx & Corolla was primarily a mail order company, but management is now considering expanding their market and is unsure of how they should proceed. Recently, a well-financed venture capital-backed start-up failed and Calyx & Corolla acquired some of its assets. Another unproven competitor recently entered the market, financed by a large Japanese conglomerate. The company’s success is primarily due to a few key employees.
The Term Paper on Calyx Corolla Customers Flowers Fresh
... are unaccustomed to mail order buying. Calyx and Corolla's Strengths- Operation Excellence by fast delivery though FedEx so its customers get fresh flowers- Excellent relationship ... information is very crucial to Calyx and Corolla to transform itself to a more customer intimacy company. Calyx and Corolla needs such information to tailor ...
Ruth Owades plays a major part in the selection and pricing of flowers and other merchandise that appears in the catalog. Fran Wilson, the vice president of operations, is responsible for customer orders and service, day-to-day communications with growers, systems development, and finance. Ann Hayes Lee is responsible for merchandise development and catalog creation and production. She is also responsible for non-direct mail initiatives that are aimed at accelerating the growth of the business. Calyx & Corolla espouses the values and creativity of these individuals and their employees. Taking into consideration the skills, values, and aspirations of the entrepreneurs and the investors, and the external elements which confront them, MarCo is prepared to present a plan to fully develop the Calyx & Corolla model.
2 Strengths of Calyx & Corolla: Calyx & Corolla provides a much fresher product to the customer than their competitors. Fresh flowers are delivered within one to four days after being cut by the growers. The competition (such as FTD) delivers flowers that were cut one to three weeks prior. Calyx &Corolla works closely with the supplier or grower to provide the most optimum process from cutting to point of shipping.
Calyx & Corolla have an excellent relationship with the growers. Calyx & Corolla uses 30 quality growers to supply their flowers. The top eight of these growers supply close to 80%of their orders, however no one grower supplies more than 25% of its products to Calyx &Corolla (Wylie and Salmon, 1999).
Calyx & Corolla has exclusivity agreements with all growers they do business with. The management of Calyx & Corolla works very closely with the growers on a continual basis to ensure that quality arrangements and packaging are achieved. Growers are paid wholesale prices and an extra surcharge to provide the extra services of arranging and packaging the flowers.
To accomplish these extra services or retail responsibilities, the growers employ additional people. Calyx & Corolla senior managers stay inclose contact with representatives from each grower they do business with to collaborate on availability of flowers, arrangements, schedules, accessories and packaging supplies. Calyx & Corolla’s relationship with their shipper, Federal Express, is just as strong and critical as their relationship with the suppliers. They have a special contract with Federal Express that includes special handling of the packaged flowers.
The Essay on Federal Structure Of The Us Goverment
Structure of US Government The United States of America is a Federation of fifty states plus six territories. A Federation is a country that is comprised of more than one self-governing regions that are united by a central, or federal, government. The term Federation comes from the Latin word foedus, meaning covenant, and the term implies a basic relationship between the Central government and its ...
During peak periods, Federal Express provides trailers to the growers to expedite the shipping process. During adverse conditions, such as extreme weather, Federal Express provides extra delivery services by not leaving packages in situations where the flowers could be damaged or ruined. To help track shipments and provide better customer service, Federal Express provides computer terminals to both Calyx & Corolla and the suppliers. Because the majority of their business is realized during peak periods, around holidays, Calyx & Corolla is working to help alleviate the peaks. By offering continuity programs, promotional tie-ins and corporate client business, they can offset slow periods and lessen the impact of sudden demand during peak periods. The management team at Calyx & Corolla works very closely with their own staff.
Realizing the importance of a high quality sales and customer service staff, they hire with a genuine interest in flowers and plants. Senior managers are personally involved in the training and daily working environment of their employees. Calyx & Corolla had nearly an 80% margin of flower sales (Wylie and Salmon, 1991), and possessed an experienced and dedicated management team and a sophisticated information system and customer database to analyze sales. Calyx & Corolla appears to have a strong potential for a bright future, but the company also had some apparent weaknesses in their business. 3 Weaknesses of Calyx & Corolla: Calyx & Corolla has a very dynamic relationship with their current shipper, Federal Express.
Their strong relation with Federal Express is a necessity as a mail order company with perishable products. However, this dependence could significantly hinder Calyx & Corolla’s ability to meet customer demands if in fact a work stoppage occurred at Federal Express. Although Calyx & Corolla has a unique relationship with Federal Express, it may be wise to consider expanding this type of relationship with other shipping companies as contingency options. The customer satisfaction for Calyx & Corolla products is deeply dependent on the flower growers.
The Term Paper on Customer Service Plan 2
INTRODUCTION Innovative Widgets is a large firm of about four hundred staff, and is the largest producer of widgets in Australia. Established in 1952, its widgets are used as components in a broad range of televisions. At Innovative Widgets we are dedicated to providing all internal and external customers with the best possible level of customer service. To ensure this, we have created our own ...
With respect to the ordering process, the only activity of the overall transaction that Calyx & Corolla actually has revolves around the ordering process and subsequent transmission of a given order to the grower. They have no control over the quality of the flower, they do not have control over the packaging or arrangement, nor do they have control over a grower’s lead-time (or amount of time it takes to get the product out the door).
The satisfaction of the customer is not directly dependent on the actions of Calyx & Corolla, and therefore their customer satisfaction could be influenced by poor operations at the flower growers. Calyx &Corolla derived 80% of its base product from eight major growers; the other 20% came from an additional 22 growers (Wylie, 1999).
If anyone of the eight largest players had difficulties delivering products or services, Calyx & Corolla would have a very large concern on its hands with respect to meeting customer demands. Calyx & Corolla’s high price points are potentially discouraging to a large-scale audience. The average single sale of U. S. florists was $32 per order in 1990 (Wylie and Salmon, 1991), while the average single sale of Calyx & Corolla in 1991 was almost $48 per order.
Therefore, Calyx & Corolla are charging customers, on average, 50% more for products that floral shops. Calyx & Corolla cannot deliver flowers at the point of sale. The floral shops and supermarkets currently enjoy 77% market share of the $9 billion annual market (Wylie and Salmon, 1991).
The sales revenue of FTD is approximately $700 million per year, and they are much larger than any other competitor (Wylie and Salmon, 1991).
Therefore, the vast majority of the flowers sold in the U. S. are delivered fresh at the point of sale, where Calyx& Corolla has no mechanism to offer their products. The Marketing Approach at Calyx & Corolla The Calyx & Corolla case presents significant strengths and weaknesses in their business.
The Term Paper on Northwestern University Customer Customers Marketing
The advent of modern information and telecommunication technologies has made a lot of the traditional mammoth task easier to apprehend, for example, the management of a huge database within a company. Certainly within the past decade, technologies have in a way enabled new management disciplines to materialise. These include customer relationship marketing (CRM); knowledge management (KM); ...
Given these observation, we at MarCo believe there are several improvements that Calyx &Corolla can make in their marketing approach and their business. However, before we offer these recommendations we would like to analyze the current sales and marketing approach of Calyx & Corolla. 4 Calyx & Corolla business is primarily based on catalog distribution and sales. Table 1 summarizes detailed calculations that are presented in Appendix B, which contains an analysis of the sales revenue, cost of goods sold, and sales and marketing costs experienced for the catalog derived sales during fiscal year 1991.
Table 1 also presents data for non-catalog derived sales. In studying the Profit before G&A summary shown in table 1, it appears that even though 70%of the orders received by Calyx & Corolla were from catalogs that only half of the Profit before&A can be attributed to catalog sales. This is mainly due to the low response rate to the catalogs distributed to people on rented lists of names. Calyx & Corolla actually lost $470, 000 distributing catalogs to people on rented name lists because they must pay $0. 40 to prepare and send catalogs and there is only a 1-2% response rate (Wylie and Salmon, 1991).
This is in contrast to the distribution of catalogs to prior customers and prior flower recipients which is profitable.
The main reason for sending catalogs to the prior flower recipients and rented lists of names is to find new customers, who, if they respond, become prior customers that historically respond at 5% to catalog distributions. Therefore, the distribution of catalogs to prior flower recipients and rented name lists is a marketing effort to build repeat customers. Since sending catalogs to prior flower recipients is modestly profitable, Calyx & Corolla should certainly continue to send catalogs to this group in order to grow its repeat customer base. However, sending catalogs to the people on rented name lists actually reduced profits at Calyx & Corolla info 1991 by $470, 000. Calyx & Corolla sent 7, 855, 000 catalogs to rented name lists and, assuming a 1. 5% response rate, this resulted in 117, 825 sales.
The Term Paper on Marketing Opportunities 2
Profile BBQfun is one of Queensland's specialty retailers. The BBQfun brand is synonymous with barbeque retailing and is built on the strong foundation of selling barbeques and outdoor lifestyle itmes to Queensland consumers since 2009. BBQfun’s product range is primarily focussed on barbeques and outdoor lifestyle products, incorporating both local and important goods. BBQfun operates two store ...
Reducing Calyx & Corolla profits by $470, 000 to add 117, 825 customers has a net cost to add a new customer of $4 per customer. However, since only 5% of these 117, 825 customers are likely to make another purchase within one year, Calyx & Corolla is actually paying $80 per customer that might purchase flowers again within one year by using these rented name lists. We believe that marketing costs of $4 per new customer should be used as a benchmark to investigate alternative marketing approaches. Table 1 – P&L Statement for FY 1991 broken down by business type Projected FY 41991-1992 (in thousands of dollars) Catalog Sales -PriorCustomersCatalogSales -Prior flowerRecipientsCatalogSales -RentedNamesCorporatePromotionSalesOutgoingTelemarketingSalesSales $2, 858 $2, 144 $5, 613 $3, 033 $1, 516 Cost of goods sold 657 493 1, 291 697 349 Gross Margin 2, 201 1, 651 4, 322 2, 335 1, 168 Sales and marketing 1, 224 1, 590 4, 792 2, 498 Profit before G&A (loss) 977 61 (470) 1, 004 General & Administrative 1, 459 Net Profit 113 Recommendations Recommended Market Segments The retail flower and plant business was approximately $9 billion in the United States in 1990, and growing at nearly 8% per year (Wylie and Salmon, 1991).
In 1991, Calyx & Corolla had less than $20 million in annual sales, so they currently hold a market share of ~0. 2%.
Given the information provided in the case, we believe Calyx & Corolla has sufficient product offerings 5 and a good distribution system with the FedEx alliance. We believe their future growth is dependent upon their marketing approach. Calyx & Corolla is operating in a niche market (Kotler, 2002) that consists of people who want to buy fresh flowers, have them delivered in theU. S.
, and are willing to purchase via mail order. We believe their company is built to serve this niche market, and recommend that Calyx & Corolla continue to focus on this niche market. Catalogs Sales in New Media There our two striking pieces of information that can shape the catalog marketing approach at Calyx & Corolla: 1) 85% of active buyers are women from 30-55 years of age with high disposable income, and 2) using rented lists of names currently costs Calyx & Corolla $4 per customer to create a buyer. We believe Calyx & Corolla should focus its marketing efforts to the people that most often buy its products in an attempt to reduce the cost to acquire a new customer.
The Business plan on Marketing Organisation Customer Market
MARKETING ASSIGNMENT 1 Q 1. Explain what is meant by the marketing concept and illustrate your answer by using an example of a market led organisation. A. The marketing concept is about matching a company's capabilities, with the wants and needs of the customer. The marketing concept is used by organisations in an attempt to satisfy this need. Marketing facilitates an exchange which satisfies the ...
We recommend that Calyx & Corolla place one or two page advertisements in magazines and other print media where they could reach the women that most often buy there products, in lieu of sending catalogs to rented lists of names. We recommend they place these ads containing their most popular three-five products in Red Book, Modern Bride, Cosmopolitan, Soap Opera Digest, and other women’s magazines. In addition, we recommend building advertising alliances with classical women’s wear retailers such as Victoria’s Secret. Werecommend that Calyx & Corolla test this marketing approach in an attempt to attract new customers at a cost lower than the $4/customer, which is the current cost using rented mail lists. A further attempt to lower the cost of obtaining new customers is the subject of an experiment in Minneapolis/St. Paul.
In this experiment, Calyx & Corolla is running a multimedia campaign in Minneapolis/St. Paul in order to see if heavily investing in marketing will offer sales rewards. We recommend that Calyx & Corolla complete this test and see if the cost of obtaining new customers is lower than $4/customer. And if so, they should expand this marketing approach to other, larger test markets. Corporate Promotion The corporate promotion related sales and outgoing telemarketing sales at Calyx &Corolla is responsible for over $1 million of Profit before G&A, based on the figures in Table 1 and Appendix B.
These sales create less than half the sales revenue of the catalog derived sales, but account for over twice the amount of Profit before G&A than the catalog derived sales. The corporate promotions and outgoing tele marketing methods also reach new customers, which have historically proven to have a 5% chance of becoming repeat customers. It appears that these corporate promotion sales and outgoing telemarketing sales are extremely valuable as both sales revenue generators and as a technique to add names to the Calyx & Corolla database for future catalog distribution. We recommend that Calyx & Corolla move to expand corporate promotion and outgoing telemarketing to capitalize on the benefits these marketing efforts appear to create. We also believe there are opportunities to help Calyx & Corolla increase sales under continuity programs using these corporate promotion and outgoing telemarketing campaign.
We recommend that Calyx & Corolla move to build corporate promotional programs with restaurants, hospitals, retail stores, beauty salons, boutiques, and women’s clubs and spas. Calyx & Corolla should also focus these activities on building continuity programs to reduce dependence on holiday orders and 6 offset demand peaks during these times. Calyx & Corolla should focus of putting their products and catalogs in areas that will reach their target niche market, and substantially focus on their primary customers – working women aged 30-55 with disposable income. This implies that Calyx & Corolla might focus on higher-priced beauty salons and upscale department stores such as Bloomingdale’s and Nordstrom.
We further recommend that Calyx & Corolla focus on building continuity programs and sales by supplying fresh flowers to upscale hotels, funeral homes, wedding planners, and restaurants at substantial discount. The level of discount would be at least 30%, which is still profitable. But the discount may be greater if the partner would serve to market or sell Calyx & Corolla products. But, beyond these classical brick and mortar stores, we believe Calyx & Corolla should build corporate promotional ties with other catalog retailers who are not direct competitors, such as L. L. Bean, Spiegel, Fredrick’s, Victoria’s Secret, and Lands’ End.
These promotional arrangements will likely include cooperative advertising arrangements and placing Calyx & Corolla products in the catalogs of these other mail order companies. Teaming with Florists and Supermarkets In 1991 Calyx & Corolla had no retail locations, and distributed flowers direct from growers to the retail customers nearly exclusively. They had no apparent link to retail floral shops or supermarket floral shops. However, florists sold 59% of floriculture products and supermarkets sold 18% in 1987 (Wylie and Salmon, 1991), which constitutes 77% of the market. We recommend that Calyx & Corolla move to capture a portion of this large market by making their products available to consumers through florists and supermarkets.
We believe Calyx &Corolla should supply catalogs and marketing displays to florists and supermarkets, and allow them to take orders that Calyx & Corolla would ship. Calyx & Corolla would allow the florist to keep 30% of the sale as commission. Under this scenario, Calyx & Corolla would essentially offer florist and supermarkets a discount on the items inside the Calyx & Corolla catalog, such that the florist and supermarkets could sell the Calyx & Corolla products to consumers at the same price as Calyx & Corolla would, but profit from the discount offered them by Calyx &Corolla. Calyx & Corolla would likely need to print and distribute a more rugged and attractive catalog for a year-long survival at a retail counter, as well as some instructions for the florist employees. We estimate that if (1000) floral shops could sell one Calyx & Corolla order per week, that Calyx & Corolla could earn Profit before G&A of $416, 332/year, while the florists would earn $743, 028/year (see Appendix C for calculations).
This marketing approach would essentially bring Calyx & Corolla into competition with FTD, but only in the order taking portion of the FTD business (and not the delivery portion).
However, with FTD the selling florist only earns 20% of the sale (Wylie and Salmon, 1991).
The proposed approach would allow florist to earn more than with FTD and eliminate the flower delivery and inventory handling. In this scenario, Calyx & Corolla would be competing with FTD and local florists would be competing with 800-Flowers. In addition, Calyx & Corolla would gain new customer names and addresses that would be used in their direct marketing catalog business. This approach of having florist retail Calyx & Corolla products would not change the niche market that Calyx & Corolla was servicing, but it would change how consumers were introduced to the Calyx & Corolla catalog.
7 The European Market In addition to altering their marketing practices in the U. S. , Calyx & Corolla has the option of entering the European market, which initially appears attractive. The per capita consumption of flowers in Europe is approximately 1. 7 times that of the U. S.
(Wylie and Salmon, 1991), and Calyx & Corolla stands to profit by serving this market. However there are some significant barriers to marketing flowers in Europe via a mail order catalog system. The first major problem is that flowers are an agricultural product, which routinely has difficulties while passing through customs at the borders of foreign countries. In order to circumvent this problem, Calyx & Corolla may need to put considerable effort into establishing partnerships with new growers in the European Community. The second major difficulty is the language barrier, where Calyx & Corolla would probably be forced to print catalogs in foreign languages and employ people that speak foreign languages in order to receive orders via telephone.
We believe that the language barrier, potential need to build relations with new growers, and potential problems with losing flower freshness at customs combine to detract from the potential profitability of doing business in Europe. Furthermore, Calyx & Corolla only has ~0. 2% of theU. S. market share and may be much better served to focus on the U. S.
market in the near term. For these reasons, we recommend that Calyx & Corolla refrain from entering the European market. The Internet Tidal Wave Calyx & Corolla needs to develop a strategy for the Internet. In 1992 the Internet was not viable option for e-commerce, but the potential for the growth had been identified.
The Calyx& Corolla business strategy of providing customized products directly to the consumer appears to be very well suited for the Internet. We recommend that Calyx & Corolla assign one of their corporate executives to develop a plan for e-commerce. Calyx & Corolla, After the Case: After 1991, Calyx & Corolla continued to be a market niche leader in mail order flowers, and later expanded their business onto the Internet. Interestingly, because of the introduction of the Internet, the circulation for Calyx & Corolla catalogs decreased during this time from over 12 million in 1991 to less then 10 million in 2000. As of 2000, online sales made up 15-20% of the$20 million in catalog revenues (Miller, 2000).
In June of 1999, Gerald Stevens purchased Calyx & Corolla.
Gerald Stevens is a large floral shop and floral import business. A short time later, in June of 2001, Gerald Stevens sold Calyx & Corolla to Equity Resource Partners Inc. because of flat profits from Calyx & Corolla and the need to raise capital for their ailing business (Schillinger, 2002).
Many in the industry blamed the woes of Gerald Stevenson on buying businesses in markets they should not have bought, and treating dissimilar markets such as high-end and working-class neighborhood shops the same (Schillinger, 2002).
Did this affect Calyx & Corolla? The answer to this question is not easy. Upon examining E-pinions.
com (n. d. ) about Calyx & Corolla, a web site that allows customers to post critiques on a company’s products or performance, nearly two thirds of the postings were complaints about poor customer service and products. Although we realize that opinion web sites are not scientific, they can provide an indication of a trend and consumer sentiment. MarCo believes that this trend is caused by a change in organizational culture, where 8 emphasis was shifted from quality products and services to a focus on volume sales and prices. The new leadership has shifted the values of the business, and in return, the reputation of the company appears to be suffering.
Additionally, it appears Calyx & Corolla has not realized significant growth in sales revenue since 1992. Until emphasis on quality floral products and customer satisfaction returns to the business, we believe that Calyx & Corolla will continue to under perform. Conclusions: The niche market served by Calyx & Corolla appears to be well established and viable. We at MarCo believe that the business of Calyx & Corolla in 1991 could substantially benefit by changing and adding some new marketing strategies. We believe that Calyx & Corolla should seek alternatives to using rented mail lists to obtain new customers at a cost of $4/customer.
Werecommend that Calyx & Corolla increase their marketing via new media and move to increase their corporate promotions business. The marketing via new advertising media would allow Calyx & Corolla to market their products more directly to their core customers – working women aged 30-55 with disposable income. The increased focus on marketing via corporate promotions would be a direct attempt to grow an area that has been historically profitable for Calyx &Corolla. We further recommend that Calyx & Corolla build substantial teaming arrangements with floral shops and supermarkets where the retails stores sell Calyx & Corolla products and retain 30% of the sales revenue.
We believe this would help Calyx & Corolla capture a portion of the 77% market share these retail stores possess. Finally, we recommend that Calyx &Corolla avoid or delay entry into Europe to avoid language and customs related problems; and prepare the company for the advent and widespread application of e-commerce. References: E-pinions. com Home Page. (n.
d. ) Retrieved October 24, 2002 from web P. (2003).
Marketing management, (11 th ed. ).
Upper Saddle River, NJ: Prentice-Hall.
Miller, P. (2000, October).
Calyx & Corolla on the block again. Catalog Age. Retrieved from www at web calyx corolla block/ on October 22, 2002. Schillinger, A.
(2002, March/April).
Marriage, Frigidity, Divorce, Bankruptcy. Flora Magazine. Retrieved from www at web on October 22, 2002.
Wylie, D. & Salmon, W. (1991).
Calyx & Corolla.
HBS 9-592-035. Boston: Harvard Business School Press. 9 Appendix A – Distribution Model Calyx & Corolla Distribution ChannelCustomersCalyx & CorollaGrowersFederal Express Traditional ModelGrowersDistributors Wholesalers Traditional Outlets (Retail Florists, Supermarkets, etc) Customers Appendix B – Catalog Sales of Calyx Corolla – Analysis of Fiscal Year 4 Data and Assumptions from the Case Study Catalog sales revenue is 70% of total sales Reponse rate from Catalogs sent to prior customers is 5%Assume cost of goods sold from catalog is 70% of total cost of goods Reponse rate from Catalogs sent to prior flower recipients is 1. 5%Total Sales Revenue (Exhibit 1) = $15, 163, 000 Reponse rate from Catalogs sent to rented name lists is 1. 5%Total Cost of Goods Sold (Exhibit 1) = $3, 487, 000 ot al Sales and Marketing Costs (Exhibit 1) = $10, 104, 000 Number of Rate of Number of Percentage of Estimated Estimated Catalogs Customer Orders Catalog Sales Sales Revenue Sales Revenue Sales Revenue Distributed Response Received from Each group from Each Group per Order Sales to Prior Customer 1200000 0. 05 60000 0.
188488724 $2, 858, 055 $47. 63 Sales to Prior Flower Recipients 3000000 0. 015 45000 0. 141366543 $2, 143, 541 $47. 63 Sales to Rented Name Lists 7855000 0. 015 117825 0.
370144732 $5, 612, 505 $47. 63 Total = 12055000 222825 0. 7 $10, 614, 100 $47. 63 Number of Rate of Number of Percentage of Estimated Estimated Catalogs Customer Orders Overall Sales @ COGS COGS Costs of Goods Sold (COGS) Distributed Response Received 70% Catalog COG from Each Group per Order COGS to Prior Customer 1200000 0. 05 60000 0. 188488724 $657, 260 $10.
95 COGS to Prior Flower Recipients 3000000 0. 015 45000 0. 141366543 $492, 945 $10. 95 COGS to Rented Name Lists 7855000 0. 015 117825 0.
370144732 $1, 290, 695 $10. 95 Total = 12055000 222825 0. 7 $2, 440, 900 $10. 95 Number of Production & Rented Name Number of Costs for Costs for Total Sales &Catalogs Mail Costs @ List Costs @ Order Shipping Handling Marketing Costs Sales and Marking Costs (SMC) Distributed $0. 32/Catalog $0.
08/Catalog Received Orders Orders per GroupS MC for Prior Customer 1200000 $384, 000 $0 60000 $540, 000 $300, 000 $1, 224, 000 SMC for Prior Flower Recipients 3000000 $960, 000 $0 45000 $405, 000 $225, 000 $1, 590, 000 SMC for Rented Name Lists 7855000 $2, 513, 600 $628, 400 117825 $1, 060, 425 $589, 125 $4, 791, 550 Total = 12055000 $3, 857, 600 $628, 400 222825 $2, 005, 425 $1, 114, 125 $7, 605, 550 Sales Revenue – COGS – SMC for Catalog Sales Prior Customers $976, 794 Flower Recipients $60, 596 Rented Name Lists -$469, 740 Appendix C – Analysis of Potential Sales if Calyx Corolla Teams with FloristsAssumptionsRugged Catalog / promotional center for floral shop with instructions for the florists will cost $20 C&C could find (1000) floral shops interested in selling C&C products at a substantial profit. C&C would allow floral shops to keep 30% of the saleParticpating floral shops would sell (1) C&C product per week The average sale at the florist shop would be $47. 63 (from Appendix B) The average COGS at the florist shop would be $10. 95 (from Appendix B) Sales Revenue Estimated C&C Estimated Floral Shop Number of Rate of Number of Sales Revenue Sales Revenue Catalogs Customer Orders per Order @ per Order @Distributed Response Received $47. 63 x 0. 7 Average Sale $47.
63 x 0. 3 Average Sale 1000 52 52000 $1, 733, 732 $743, 028 Costs of Goods Sold (COGS) Number of Rate of Number of Estimated Catalogs Customer Orders Cost of goods sold Distributed Response Received @ $10. 95/sale 1000 52 52000 $569, 400 Florist Derived Catalog Business Sales and Marking Costs (SMC) Number of Production & Number of Costs for Costs for Total Sales &Catalogs Mail Costs @Order Shipping Handling Marketing Costs Distributed $20/Catalog Received Orders Orders per Group 1000 $20, 000 52000 $468, 000 $260, 000 $748, 000 Sales Revenue – COGS – SMC for Catalog Sales for C&C = $416, 332.
