Download - MATLAB_Revenue-Cost Forecast Model
![Page 1: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/1.jpg)
Revenue-Cost Forecast with Sales Channel
AnalyticsComputational Methods in Civil Engineering Project
![Page 2: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/2.jpg)
Opus Raven• An aggregator of Libraries- Bridge between Physical book users and
Libraries in a locality• Hyper Local Business Model: Location-Dependent• In-house Logistics and Supply Chain Team• A delivery system similar to Grofers: Fixed-time, Everyday Delivery• Nil Ownership of Inventory• Revenue on the basis of Commission from private tied-up libraries• Sales through Website, Mobile App and Toll-free call booking.
![Page 3: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/3.jpg)
Revenue- Cost Model• This project involves the forecast of revenue and cost numbers• Cost divided into four Main Categories:
• Employee Costs• Marketing Costs• One-Time Costs• Other Costs
• Revenue through Four Channels:• Customer Call/ Website Booking• Monthly Pack Sales• Half Yearly Pack Sales• Student Pack Sales
![Page 4: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/4.jpg)
General Costs: Market ResearchFY17
Employee Costs ₹ 5,820,000
Marketing Costs ₹ 3,480,000
One-Time Costs ₹ 646,500
Other Costs ₹ 930,000
Total Costs ₹ 10,876,500
FY18-FY21
Employee Costs ₹ 5,820,000
Marketing Costs ₹ 3,480,000
Other Costs ₹ 930,000
Total Costs ₹ 10,230,000
• One-Time costs need to be spent only at the beginning of the first fiscal year• Total Costs from FY18 to FY21 is almost the same excluding factors such as inflation and
exchange rates.• Data was obtained after detailed market research regarding marketing costs(digital marketing,
newspaper ads) and employee costs. Prices might change from market to market.
![Page 5: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/5.jpg)
Costs: Spending Mediums FY17• The distribution of costs is
displayed in the pie chart• It helps in decreasing costs
from specific cost types• Suggests the most efficient
spending channels and return from each cost category
• One-time costs spent only at the start of first Fiscal Year
![Page 6: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/6.jpg)
Costs: Spending Mediums FY18 to FY21
• Depicts the change in cost distribution from FY17 to FY18
• The costs are calculated from market research and effects of inflation and exchange costs are not considered
![Page 7: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/7.jpg)
Revenue and Sales Mediums• The code is based on user inputs• User Inputs include first month of FY17 sales, first three month increment in
sales, following six month increment in sales, last three month increment in sales and Sales multiplication factor between two consecutive fiscal years• The function for sales Calculation from user inputs:
• function [ z1 ] = sales( strt_value1,k1,k2,k3,k4 )• Strt_value1: First month sales from FY17• k1: First Three month increment in sales• k2: Fourth to Ninth Month increment in sales• K3: Last three month increment in sales• K4: Sales multiplication factor between two consecutive fiscal years• z1: Matrix with the sales of Every month of FY17 and Total sales of FY17 to FY21
![Page 8: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/8.jpg)
Different User Input ValuesCase 1 Cust_call Monthly Pack Half Year Pack Student Pack
First Month sales (FY17) 600 100 75 150
1-3 month increment 250 50 50 50
4-9 month increment 300 50 50 50
10-12 month increment 400 50 50 50
Yearly Multiplier 1.2 1.2 1.2 1.2
Case 2 Cust_call Monthly Pack Half Year Pack Student Pack
First Month sales (FY17) 500 75 100 100
1-3 month increment 150 25 25 50
4-9 month increment 200 25 25 50
10-12 month increment 250 25 25 50
Yearly Multiplier 1.2 1.2 1.2 1.2
Case 3 Cust_call Monthly Pack Half Year Pack Student Pack
First Month sales (FY17) 400 100 75 100
1-3 month increment 100 25 25 25
4-9 month increment 150 25 25 25
10-12 month increment 200 25 25 25
Yearly Multiplier 1.2 1.2 1.2 1.2
![Page 9: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/9.jpg)
Revenue –Case1
![Page 10: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/10.jpg)
Revenue- Case2
![Page 11: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/11.jpg)
Revenue- Case3• The three different
sales combinations allows us to compare which sales channel gives maximum revenue
• It gives the analytics of which sales channel is more efficient and revenue-pulling
![Page 12: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/12.jpg)
Revenue-Case Comparisons (Bar Charts)
![Page 13: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/13.jpg)
Revenue Case1- Cost Comparison (Bar Chart)
The comparison of revenue and cost for the first fiscal years for case 1 values.
![Page 14: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/14.jpg)
Revenue Case2- Cost Comparison (Bar Chart)
The comparison of revenue and cost for the first fiscal years for case 2 values.
![Page 15: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/15.jpg)
Revenue Case3- Cost Comparison (Bar Chart)
The comparison of revenue and cost for the first fiscal years for case 2 values.
![Page 16: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/16.jpg)
Customer Analytics- Case 1• The distribution of customers
from different sales packages is depicted in this pie chart
• This analytics helps in understanding which sales medium is lacking behind and which sales medium gives maximum returns
![Page 17: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/17.jpg)
Customer Analytics- Case 2
Customer Analytics for Case2 Sales.
![Page 18: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/18.jpg)
Customer Analytics- Case 3
Customer Analytics for Case3 Sales.
![Page 19: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/19.jpg)
Break-Even Estimation• Break-Even is the point where the revenue and cost curves meet on the
axis of time• It is very important in knowing the time of occurrence of break-even to
run a business successfully• Break-Even occurrence time gives an estimation of the funding required
for all the costs incurred• It is calculated by drawing the graph of revenue(starts from origin) and
cost in the same plot against time• The point where revenue exceeds cost is the break-even point and the
business starts to earn profits from this point
![Page 20: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/20.jpg)
Break-Even Point Estimation Plot
![Page 21: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/21.jpg)
costfy17=cost_fy17();costfyrest=cost_fyrest();sales_cust1=sales(600,250,300,400,1.2);sales_mon1=sales(100,50,50,50,1.2);sales_half1=sales(75,50,50,50,1.2);sales_stud1=sales(150,50,50,50,1.2);cust_call1=revenue(sales_cust1,40);mon_pack1=revenue(sales_mon1,200);half_pack1=revenue(sales_half1,500);stud_pack1=revenue(sales_stud1,150);sales_cust2=sales(500,150,200,250,1.2);sales_mon2=sales(75,25,25,25,1.2);sales_half2=sales(100,25,25,25,1.2);sales_stud2=sales(100,50,50,50,1.2);cust_call2=revenue(sales_cust2,40);mon_pack2=revenue(sales_mon2,200);half_pack2=revenue(sales_half2,500);stud_pack2=revenue(sales_stud2,150);sales_cust3=sales(400,100,150,200,1.2);sales_mon3=sales(100,25,25,25,1.2);sales_half3=sales(75,25,25,25,1.2);sales_stud3=sales(150,25,25,25,1.2);cust_call3=revenue(sales_cust3,40);mon_pack3=revenue(sales_mon3,200);half_pack3=revenue(sales_half3,500);stud_pack3=revenue(sales_stud3,150);rev_cost_compare1=Revcost_bar(cust_call1,mon_pack1,half_pack1,stud_pack1);rev_cost_compare2=Revcost_bar(cust_call2,mon_pack2,half_pack2,stud_pack2);rev_cost_compare3=Revcost_bar(cust_call3,mon_pack3,half_pack3,stud_pack3);revenue_distribution1=revenue_distribution(cust_call1,mon_pack1,half_pack1,stud_pack1);revenue_distribution2=revenue_distribution(cust_call2,mon_pack2,half_pack2,stud_pack2);revenue_distribution3=revenue_distribution(cust_call3,mon_pack3,half_pack3,stud_pack3);combined_revenue=revenue_comparison1(cust_call1,mon_pack1,half_pack1,stud_pack1,cust_call2,mon_pack2,half_pack2,stud_pack2,cust_call3,mon_pack3,half_pack3,stud_pack3);revenue_bar(combined_revenue);revenue_cost_plot(cust_call1,mon_pack1,half_pack1,stud_pack1,cust_call2,mon_pack2,half_pack2,stud_pack2,cust_call3,mon_pack3,half_pack3,stud_pack3);sales_channel_distribution=cust_analytics(sales_cust1,sales_mon1,sales_half1,sales_stud1);sales_channel_distribution=cust_analytics(sales_cust2,sales_mon2,sales_half2,sales_stud2);sales_channel_distribution=cust_analytics(sales_cust3,sales_mon3,sales_half3,sales_stud3);
![Page 22: MATLAB_Revenue-Cost Forecast Model](https://reader035.vdocuments.mx/reader035/viewer/2022062501/5695d2401a28ab9b0299ad44/html5/thumbnails/22.jpg)
Thank You
Project by:- Goutham (ce12b1018)- Mayank (ce12b1013)