You are on page 1of 2

2 scenarios

A - recovery agency
Customers Average order recovery rate charge amount recovered- fee
40000 € 120.00 50.00% € 14.00 € 2,120,000.00
40000 € 120.00 60.00% € 14.00 € 2,544,000.00
40000 € 120.00 70.00% € 14.00 € 2,968,000.00
€ 0.00
50000 € 120.00 50.00% € 14.00 € 2,650,000.00
50000 € 120.00 60.00% € 14.00 € 3,180,000.00
50000 € 120.00 70.00% € 14.00 € 3,710,000.00
€ 0.00
60000 € 120.00 50.00% € 14.00 € 3,180,000.00
60000 € 120.00 60.00% € 14.00 € 3,816,000.00
60000 € 120.00 70.00% € 14.00 € 4,452,000.00

B in house

40000 € 120.00 35.00% € 1,680,000.00


40000 € 120.00 45.00% € 2,160,000.00
40000 € 120.00 55.00% € 2,640,000.00

50000 € 120.00 35.00% € 2,100,000.00


50000 € 120.00 45.00% € 2,700,000.00
50000 € 120.00 55.00% € 3,300,000.00

60000 120 35.00% € 2,520,000.00


60000 120 45.00% € 3,240,000.00
60000 120 55.00% € 3,960,000.00
Fee total to company Loss
0.95 € 2,014,000.00 € 2,786,000.00 1
0.95 € 2,416,800.00 € 2,383,200.00 1
0.95 € 2,819,600.00 € 1,980,400.00 1

0.95 € 2,517,500.00 € 3,482,500.00 1


0.95 € 3,021,000.00 € 2,979,000.00 1
0.95 € 3,524,500.00 € 2,475,500.00 1

0.95 € 3,021,000.00 € 4,179,000.00 1


0.95 € 3,625,200.00 € 3,574,800.00 1
0.95 € 4,229,400.00 € 2,970,600.00 1

€ 1,680,000.00 € 3,120,000.00
€ 2,160,000.00 € 2,640,000.00
€ 2,640,000.00 € 2,160,000.00
€ 0.00
€ 2,100,000.00 € 3,900,000.00
€ 2,700,000.00 € 3,300,000.00
€ 3,300,000.00 € 2,700,000.00
€ 0.00
€ 2,520,000.00 € 4,680,000.00
€ 3,240,000.00 € 3,960,000.00
€ 3,960,000.00 € 3,240,000.00

You might also like