Kickstarter Revenue Projections

	A	B	C	D	E	F	G	H	J
1	Kickstarter Formula for Projected Revenue - Camping with Sasquatch
2
3	Kickstarter
4	Tier	Units	Sale Amount	MFG Cost	Kickstarter Cut	Shipping	Amount Left/Unit	Total Net	Total KS GOAL
5	Sasquatch	1,000	$18.00	$2.44	$1.80	$9.40	$4.36	$4,360.00	$18,000.00
6	Sasquatch & a Monster	5,000	$27.00	$6.09	$2.70	$9.40	$8.81	$44,050.00	$135,000.00
7	Sasquatch, a Monster & a Chicken	300	$36.00	$9.09	$3.60	$9.40	$13.91	$4,173.00	$10,800.00
8
9	Totals	6,300						$52,583.00	$163,800.00
10
11	Kickstarter
12	Tier	Units	Sale Amount	MFG Cost	Kickstarter Cut	Shipping	Amount Left/Unit	Total Net	Total KS GOAL
13	Sasquatch	100	$18.00	$2.44	$1.80	$9.40	$4.36	$436.00	$1,800.00
14	Sasquatch & a Monster	250	$27.00	$6.09	$2.70	$9.40	$8.81	$2,202.50	$6,750.00
15	Sasquatch, a Monster & a Chicken	25	$36.00	$9.09	$3.60	$9.40	$13.91	$347.75	$900.00
16
17	Totals	375						$2,986.25	$9,450.00
18
19	*shipping based on game and all shipped rewards less than 2 lbs
20
21
22
23	Please visit our site at: lethalchickengames.com
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100