|
|
1.
|
Determining the Marketing Communications Budget
Let’s
continue with the Ariadne project. You, the brand’s marketing manager, have thus far decided
which version of the product to launch, and what price to charge retailers for it given that your
best distribution option is an indirect channel involving key retailers such as Shoppers Drug
Mart. You have also adjusted your profit and loss statement to reflect the impact of the
quantity discounts that these key retailers in your channel of distribution will likely earn.
Now you must finalize the marketing communications spending that the brand’s communications
campaign will be based on. You have two options given the brand’s marketing objective of
becoming a solid number 2 or 3 in this already saturated market. You can either spend at a
comparable level to competition or you can spend more than competition. You cannot spend less
than competition since that would undermine Ariadne’s potential for achieving its marketing
objective. The financial estimates you have developed for Ariadne thus far have assumed that
your communications spending will match competition, which you have estimated at $5.00 per
case. You are considering increasing this level by 20% to $6.00 per case. Revise
your profit and loss statement for Ariadne B once more to establish whether increasing your
communications spending from $5.00 to $6.00 per case is affordable. Note that the sales volume
estimate for Ariadne has been increased in the information provided below to reflect the increased
demand expected for the brand as a result of having stronger communications support.
| | Ariadne B Original
Estimate | Ariadne B
Revised Estimate 2 | Ariadne B Revised Estimate 3 | | Estimated Total Annual Sales Volume (cases) | 120,000
| 120,000
| 125,000
| | Estimated Price per case ($) | 28.00 | 60,000 cases @ $29.88; 60,000 cases @ $28.39 | 62,500 cases @ $29.88; 62,500 cases @ $28.39 | | Total Fixed Costs ($) | 750,000 | 750,000 | 750,000 | | Average Variable Cost per case ex. communications ($) | 7.50
| 7.50
| 7.50
| | Average Variable Cost per case – communications ($) | 5.00
| 5.00
| 6.00
| | Total Average Variable Cost per case ($) | 12.50
| 12.50
| $13.50
| | | | |
Record your revised profit and loss estimate for Ariadne B in the
following chart:
| | Ariadne B Original Estimate | Ariadne B Revised Estimate 2 | Ariadne B Revised Estimate
3 | | Sales Revenue
($) | 3,360,000 | 3,496,200 | | | Total Fixed Costs ($) | 750,000 | 750,000 | | | Total Variable Costs ($) | 1,500,000 | 1,500,000 | | | Net Profit ($) | 1,110,000 | 1,246,200 | | | Profit Margin (%) | 33.0 | 35.6 | | | | | |
|