160 likes | 341 Views
Example 2.1. Finding a Breakeven Point. Background Information. The Great Threads Company sells hand-knit sweaters. Great Threads is planning to print a brochure of its products and undertake a direct mail campaign.
E N D
Example 2.1 Finding a Breakeven Point
Background Information • The Great Threads Company sells hand-knit sweaters. Great Threads is planning to print a brochure of its products and undertake a direct mail campaign. • The cost of printing the brochure is $20,000 plus $0.10 a catalog. The cost of mailing each catalog is $0.15. In addition, the company will include direct reply envelopes in it’s mailings. It incurs $0.20 in extra cost for each direct mail envelope that is used by a respondent. • The average size of a customer order is $40, and the company’s variable cost per order averages around 80% of the order’s value.
Background Information -- continued • The company plans to mail 100,000 catalogs. It wants to develop a spreadsheet model to answer the following questions: • How does a change in the response rate affect profit? • For what response rate does a company break even? • If the company estimates a response rate of 3%, should it proceed with the mailing? • How does the presence of uncertainty affect the usefulness of the model?
GREATTHREADS.XLS • This file contains the completed model shown below.
GREATTHREADS.XLS -- continued • Note the clear layout of the model • The input cells are outlined and shaded and separated from the outputs. • There are boldfaced headings, several headings are indented. • Numbers are formatted appropriately. • Text boxes to the right spell out all the range names used.
Creating the Model • To create this model, proceed through the following steps. • Enter heading and range names. • Obviously we have a lot of cells, more than you might want to enter, but you will see their value when we start entering formulas. • Enter input values. • The values in the shaded cells are all given in the statement of the problem. Enter these values and format them appropriately.
Creating the Model -- continued • Model the responses. • We have not specified the response rate of the mailing, so enter any reasonable values such as 8% in the ResponseRate cell – we will perform sensitivity on this value later on – and enter the formula =NumMailed*ResponseRate in the NumResponses cell. • Model the revenues, costs and profits. • Enter the formula =NumResponses*AvgOrder in the Revenues cell. • Enter the formula =FCostPrinting, =SUM(VCostMailing)*NumMailed and =NumResponses*(AvgOrder*VCostOrderPct+VCostEnvelopes) in the Cost cells (E10, E11, E12). • Enter the formula =SUM(Costs) in the TotalCost cell, and enter the formula =Revenue-TotalCost in the Profit cell.
Answering the Questions • Now that a basic model has been created, we can answer the questions posed by the company. • For questions 1, we form a data table to show how profit varies with the response rate. The table is shown here.
Creating a Data Table • First, enter a sequence of trial values of the response rate in column A, and enter a “link” to profit in cell B20 with the formula =Profit. • Finally, highlight the entire table range, A20:B30, and select the Data/Table menu item to bring up the dialog box shown here.
Creating a Data Table -- continued • It should be filled in as shown to indicate that the only input ResponseRate, is listed along a column. • When you click OK, Excel substitutes each response rate value in column A in to the ResponseRate cell,, recalculates the profit, and reports it in the data table. • For a final touch, we have created a scatterplot(or in Excel’s terminology X-Y chart) of the values in the data table.
Answering the Questions -- continued • Clearly, profit increases in a linear manner as response rate varies. More specifically, a 1% increase in the response rate always increased profit by $7800. • Here is the reasoning. Each 1% in response rate results in 100,000 x 0.01=1000 more orders. Each order yields an average revenue of $40 but incurs a variable cost of $40 x 80% = $32 and a $0.20 envelope cost. The net gain is $7.80 per order, or $7800 for 1000 orders.
Answering the Questions -- continued • From the data table, we see that profit goes from negative to positive when the response rate is somewhere between 4% and 5%. • Question 2 asks for the exact breakeven point. This could be found with trail and error but is easy with Excel’s Goal Seek tool. Goal Seek is useful for solving a single equation in a single unknown. • Here the equation is Profit=0, and the single unknown is the response rate.
Answering the Questions -- continued • In Excel terminology, the unknown is called the changing cell because we are allowed to change it to make the equation true. • To implement Goal Seek, select Tools/Goal Seek menu item and fill in the resulting dialog box as shown below.
Answering the Questions -- continued • After clicking on OK, the ResponseRate and Profit cells have values 5.77% and $0. In words, if the response rate is 5.77% Great Threads breaks even. If the response rate is greater then 5.77%, the company makes money; otherwise, it loses money. • Question 3 asks if the company should proceed with the mailing if the response rate is only 3%. From the data table, the apparent answer is “no” because profit is negative, a loss. However, like many U.S. companies, we are taking the short term view with this reasoning.
Answering the Questions --continued • We should realize that many customers who respond to direct mail will reorder in the future. The company makes $7.80 per order. If each of the respondents ordered two or more times, say, the company would earn 3000 x $7.80 X 2 = $46,800 more than appears in the model, and profit would then be positive. • The moral is that we must look at long-term impact of our decisions. However, if we want to incorporate the long term explicitly into the model, we must build a more complex model.
Answering the Questions -- continued • Finally, question 4 asks about the impact of uncertainty in the model. We would be kidding ourselves to think that all model inputs are known with certainty. • For example, the size of an order is not always $40 – it might be, say, from $10 to $100. When there is a high degree of uncertainty about model inputs, it makes little sense to talk about the profit level or the breakeven response rate. • It makes more sense to talk about the probability that profit will have a certain value or the probability that the company will break even.