Sample Case Brief
Sample Case Brief
Sample Case Brief
Recommendations:
Action Steps: Conduct a detailed market study, investigate variable costs, and enhance advertising efforts.
APPENDIX A:
Hartmann Luggage Company Promotion Analysis - Effect of Changing the Sell Price to Retailers
1978 Actual Pricing
1978 Promotion Review 4200 Line Nonpromoted Promoted Quantity sold 48,960 75,323 Quantity sold
HARTMANN ANALYSIS Average retail selling price $ 100.00 Average manufacturer's selling price $ 48.00
$ $
80.00 41.60
HARTMANN ANALYSIS Average retail selling price $ 100.00 Average manufacturer's selling price $ 48.00
$ $
80.00 45.00
Variable cost - direct labor and raw material - 7% selling expenses - 5% advertising/promotion expenses - allocated g&a exp and manuf o/h Fixed cost Average contribution, $ Average contribution, $ Total revenue Total revenue (diff.) Total contribution Total contribution (diff.) Potential cannibalization of 4400 line - quantity Average retail selling price Average manufacturer's selling price Average contribution Total contribution Total contribution (diff.) Inventory savings contribution
$ $ $
$ $ $
13.30 $ 13%
6.90 9%
Variable cost - direct labor and raw material - 7% selling expenses - 5% advertising/promotion expenses - allocated g&a exp and manuf o/h Fixed cost Average contribution, $ Average contribution, $ Total revenue Total revenue (diff.) Total contribution Total contribution (diff.) Potential cannibalization of 4400 line - quantity Average retail selling price Average manufacturer's selling price Average contribution Total contribution Total contribution (diff.) Inventory savings contribution
$ $ $
$ $ $
13.30 $ 13%
10.30 13%
$ $ $ $ $ $
$ $ $ $
16,068.00
16,068.00
Overall affect of promotion Total contribution $ 1,006,347.19 Total contribution (difference) $ 155,736.77 promotion loss
$ 850,610.42
RETAILER ANALYSIS Average retail selling price $ 100.00 $ Average manufacturer's selling price $ 48.00 $ Retailer's margin, $ $ 52.00 $ Retailer's margin, % 52% Total revenue Total revenue (diff.) $ 4,896,000.00
RETAILER ANALYSIS Average retail selling price $ 100.00 $ Average manufacturer's selling price $ 48.00 $ Retailer's margin, $ $ 52.00 $ Retailer's margin, % 52% Total revenue Total revenue (diff.) $ 4,896,000.00
$ 6,025,846.15 $ 1,129,846.15
$ 6,025,846.15 $ 1,129,846.15
Hartmann should increase this manufacturer's selling price to the retailer to more fairly share in the cost of the promotion. Currently, Hartmann is absorbing 16% and the retailer is absorbing only 4% of the margin decrease.
OPTIMAL PRICE RESULTS (from optimization): 1) If Mfg contribution = Retailer contribution, optimal price = $44.93 Retailer margin is 44% 2) If Retailer contribution = 50,000 and Mfg. contribution = Max., price = $45.54 3) If Retailer contribution = 0 and Mfg. contribution = Max., price = $46.20
APPENDIX B:
Hartmann Luggage Company Promotion Analysis - Effect of Schuster's Variable Costs and Quantities
1978 Actual Pricing-Schuster's Variable Costs(VCs) Only
1978 Promotion Review 4200 Line Nonpromoted Promoted Quantity sold 48,960 75,323 Quantity sold
HARTMANN ANALYSIS Average retail selling price $ 100.00 Average manufacturer's selling price $ 48.00
$ $
80.00 41.60
HARTMANN ANALYSIS Average retail selling price $ 100.00 Average manufacturer's selling price $ 48.00
$ $
80.00 41.60
Variable cost - direct labor and raw material - 7% selling expenses - 5% advertising/promotion expenses - allocated g&a exp and manuf o/h Fixed cost Average contribution, $ Average contribution, $ Total revenue Total revenue (diff.) Total contribution Total contribution (diff.) Potential cannibalization of 4400 line - quantity Average retail selling price Average manufacturer's selling price Average contribution Total contribution Total contribution (diff.) Inventory savings contribution
$ $ $
$ $ $
13.30 $ 13%
15.84 20%
Variable cost - direct labor and raw material - 7% selling expenses - 5% advertising/promotion expenses - allocated g&a exp and manuf o/h Fixed cost Average contribution, $ Average contribution, $ Total revenue Total revenue (diff.) Total contribution Total contribution (diff.) Potential cannibalization of 4400 line - quantity Average retail selling price Average manufacturer's selling price Average contribution Total contribution Total contribution (diff.) Inventory savings contribution
$ $ $
$ $ $
13.30 $ 13%
15.84 20%
$ $ $ $ $ $
$ $ $ $
$ $ $ $ $ $
$ $ $ $
16,068.00
16,068.00
RETAILER ANALYSIS Average retail selling price $ 100.00 $ Average manufacturer's selling price $ 48.00 $ Retailer's margin, $ $ 52.00 $ Retailer's margin, % 52% Total revenue Total revenue (diff.) $ 4,896,000.00
RETAILER ANALYSIS Average retail selling price $ 100.00 $ Average manufacturer's selling price $ 48.00 $ Retailer's margin, $ $ 52.00 $ Retailer's margin, % 52% Total revenue Total revenue (diff.) $ 2,556,300.00
$ 6,025,846.15 $ 1,129,846.15
$ 6,025,840.00 $ 3,469,540.00
Schuster's estimate of the nonpromotional quantity of units that would have been ordered. Consultant's estimate of the nonpromotional quantity of units that would have been ordered.
Appendix C Example Current Hartmann Customer Market (Available Upscale Department Stores and Store with Exclusive Rights)
Geographic or Customer Preference Segmentation (All are in the upscale department store segment) More Exclusive
Neiman Marcus
Bloomingdales
Harrods
Specialty Store #1
Specialty Store #2
Specialty Store #3
Less Exclusive
Nordstrom
Macys
All Available Retail Outlets: (Existing Markets, Targeted Expansion, and Potential Additional Market Segments) High-Margin Customer High-Margin Retailers
Lord & Taylors Kaufmanns
Low-Margin Customer
Lazarus
JC Penneys
Sears
Kohls
Target
Wal-Mart