Professional Documents
Culture Documents
• Spend additional $350,000 on corporate advertising- Jones- Blair should focus on cooperative
advertisements and not brand advertisements, since household buyers typically choose a store first. They
should also allocate some funds to in-store advertisements and displays to better reach their target
audience.
• Have an overall 20% price cut- In order for Jones- Blair to be successful in this market they must
reduce their product cost. The twenty percent price cut, as indicated in the break even analysis is a steep
step. According to one of the representatives, there is no way of differentiating between high priced paint
and low-priced paint, if Jones-Blair lowered their prices there would not be a noticeable difference.
• Hire additional sales representatives- According to the case, their current sales team has been lacking as
far as gaining new accounts and being aggressive. Based off the break-even analysis adding an additional
sales representative will increase overall sales because the customer will now have one-on-one attention.
• Continue to guard margins and control costs- Jones- Blair should keep doing what they do best and
continue to guard margins. This approach has worked for them till now as they are currently profitable.
Increasing into non-DFW demand would keep them sailing.
OPPORTUNITY EVALUATION
A) Do Nothing Sales $12,000,000
Less: Prime Cost $7,800,000
Contribution Margin $4,200,000
Less: Fixed Operating Exp $3,060,000
Net Income $1,140,000
Break Even $8,742, 857
B) Spend additional $350,000 on Sales $12,000,000 75% of this viewing audience does not buy
corporate advertising Less: Prime Cost $7,800,000 paint. How will this budget increase really be
Contribution Margin $4,200,000 effective?
Less: Fixed Operating Exp $3,060,000
Less: Additional Advertising $350,000
Net Income $790,000
New Fixed Cost $3,410,000
Break Even $9,742, 857
Additional Break Even $1,000,000
C) Have an overall 20% price cut Sales $9,600,000 Current sales is 12 million dollars, in order to
Less: Prime Cost $7,800,000 break even JBC will be required to increase
Contribution Margin $1,800,000 sales to roughly 28 Million.
Less: Fixed Operating Exp $3,060,000 (28/12*100=233% increase in one year)
Net Income $1,260,000
Break Even $16,320, 000
Additional Break Even $7,577,143
D) Hire additional sales representatives Sales $12,000,000 • The required additional sales to
Less: Prime Cost $7,800,000 recover cost of sales rep is
Contribution Margin $4,200,000 171,428 (60,000/.35)
Less: Fixed Operating Exp $3,060,000 • Sales per professional in non
Less: 1 Year Sales Rep Salary $60,000 DFW region is 9,000/year
Net Income $1,080,000 (1.8M/200) (20 new customers
needed)
Break Even $8,914,286 • Sales per retailer in non DFW
Additional Break Even $171,429 region is 35,000/year
(4.2M/120) (5 new retailers
needed)
The Break-Even Analysis explains how Jones-Blair will be affected overall by each option. Based on these numbers it
appears that Option D adding an additional sales representative will be the best holistic solution for the company. The
numbers reveal that this option requires the least amount of additional break even at 171,000 per representative excluding
commission.
Thank You