Offer:	50%
Voucher Value:	$ 55
Voucher Price:	$ 28
Rev Share Terms:	60% store 40% Groupon
store voucher revenue:	$49,500.00
Groupon share:	$11.00
Number of vouchers offered	2000
Number of vouchers sold	1800
Number of vouchers redeemed	1620
PER INDIVIDUAL VOUCHER SOLD
MERCHANDISE SALES
Revenue share
TOTAL SALES
COGS
Groupon Discount
Total COGS
Gross Proft/Gross Margin
VARIABLE EXPENSES
	Credit Card Fees
Refunds
	Total Variable Expenses
Contribution Margin
Fixed cost
EBITDA per voucher sold
Sales
EBITDA from vouchers redeemed
EBITDA from vouchers NOT redeem
Total EBITDA

Revenue share- that Groupon keeps
GP per ONE voucher sold and redeemed
Contribution margin per ONE voucher sold and redeemed
EBITDA per ONE voucher sold and redeemed
EBITDA for all vouchers sold and redeemed
EBITDA for all vouchers sold but not redeemed
EBITDA for the total promotion

60% Voucher Value: $55.00 Voucher Price 1/2 of the Voucher value Revenue Share for meat store Average transaction for vouchers redeemed $85.00 COGS 40% Credit card fees: 2.7% Refunds-total amount paid by the customer to GO & BS 1% Fixed cost-off the average transaction 1% Number of Vouchers offered: 2,000 Number of Vouchers sold: Number of Vouchers redeemed: 90% Revenue share-that Groupon keeps GP per ONE voucher sold and redeemed Contribution margin per ONE voucher sold and redeemed | EBITDA per ONE voucher sold and redeemed EBITDA for all vouchers sold and redeemed EBITDA for all vouchers sold but not redeemed EBITDA for the total promotion 90% Crunch the numbers and find the followings: A deal for the winter doldrums - Get 56% off a massage from Blondie Salon and Spa! Premium, all-natural meats from Olde Redding Butcher Shoppe Romantic Getaways See Travel Deals Value: $ 55 Save: 50% Bonus Saves Buy 50% off at Mahoney's Orchid & Tropical Plant Festival ORCHIE Time Left To Buy 022412 hemin se Multiple Locations View Now SHARE this SAVE feo Tell your friends and get $10 Save a load with 70% off Laundry services Save Highlights Save Details Business Info 60% Voucher Value: $55.00 Voucher Price 1/2 of the Voucher value Revenue Share for meat store Average transaction for vouchers redeemed $85.00 COGS 40% Credit card fees: 2.7% Refunds-total amount paid by the customer to GO & BS 1% Fixed cost-off the average transaction 1% Number of Vouchers offered: 2,000 Number of Vouchers sold: Number of Vouchers redeemed: 90% Revenue share-that Groupon keeps GP per ONE voucher sold and redeemed Contribution margin per ONE voucher sold and redeemed | EBITDA per ONE voucher sold and redeemed EBITDA for all vouchers sold and redeemed EBITDA for all vouchers sold but not redeemed EBITDA for the total promotion 90% Crunch the numbers and find the followings: A deal for the winter doldrums - Get 56% off a massage from Blondie Salon and Spa! Premium, all-natural meats from Olde Redding Butcher Shoppe Romantic Getaways See Travel Deals Value: $ 55 Save: 50% Bonus Saves Buy 50% off at Mahoney's Orchid & Tropical Plant Festival ORCHIE Time Left To Buy 022412 hemin se Multiple Locations View Now SHARE this SAVE feo Tell your friends and get $10 Save a load with 70% off Laundry services Save Highlights Save Details Business Info