Assumptions: Overall: Fixed costs are same as previous year. Strategy 1 (Status Quo): List price stays...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assumptions: Overall: Fixed costs are same as previous year. Strategy 1 (Status Quo): List price stays at S18.50, volume and COGS ($7.68/case) are same as previous year, price discounts, ad allowances, other adcoupons, selling and admin grow at same rate as previous year. Strategy 2a: List price stays at $18.50, volume same as last year, COGS (S7.53) are 2% less than previous year, no price discounts, ad budget increased by $1,000,000, co-op ad spending increased by $500,000 Strategy 2b: List price stays at $18.50.COGS ($7.53) are 2% less than previous year, no price discounts, ad budget increased by S1,000,000, co-op ad spending increased by S500,000, volume drops by 10% due to retailer and competitor reaction Strategy 3: COGS ($7.53) are 2% less than previous year, list price is cut 10%, no price discounts, volume same as last year, ad allowance and ad budget same as previous year Exhibit A: Pro-Forma Income Statements for Alternative Strategies Strategy 1 Strategy 2a Strategy 2b Strategy3 1990 1991 1992 1993 Revenue Number of Cases Sold 1,095,322 1,126,894 1,126,894 List price per case $17.50 $18.00 $18.50 so sO S20,847,539 S8,654,365 Total Revenue S19,168,135 S20,284,092 sO SO Cost of Goods Sold S8,654,365 S10,930,593 S11,629,727 $8,237,542 Gross Contribution S12,193,174 so so sO Еxpenses Promotional Price Discounts S1,943,336 $2,347,693 $2,836,186 Ad Allowance for Retailers $494,322 S563,267 S641,828 Other Ad/Coupons/Samples S2,182,111 S2,277,883 S2,377,858 Selling and Admin S2,278,780 $2,345,321 S2,413,805 General Overhead $2,382,198 $2,467,455 $2,467,455 $2,467,455 $2,467,455 $2.467,455 $2,467,455 Net Contribution S1,649,846 $1,628,108 S1,456,042 -S2,467,455 -$2,467,455 -S2,467,455 -$2,467,455 Assumptions: Overall: Fixed costs are same as previous year. Strategy 1 (Status Quo): List price stays at S18.50, volume and COGS ($7.68/case) are same as previous year, price discounts, ad allowances, other adcoupons, selling and admin grow at same rate as previous year. Strategy 2a: List price stays at $18.50, volume same as last year, COGS (S7.53) are 2% less than previous year, no price discounts, ad budget increased by $1,000,000, co-op ad spending increased by $500,000 Strategy 2b: List price stays at $18.50.COGS ($7.53) are 2% less than previous year, no price discounts, ad budget increased by S1,000,000, co-op ad spending increased by S500,000, volume drops by 10% due to retailer and competitor reaction Strategy 3: COGS ($7.53) are 2% less than previous year, list price is cut 10%, no price discounts, volume same as last year, ad allowance and ad budget same as previous year Exhibit A: Pro-Forma Income Statements for Alternative Strategies Strategy 1 Strategy 2a Strategy 2b Strategy3 1990 1991 1992 1993 Revenue Number of Cases Sold 1,095,322 1,126,894 1,126,894 List price per case $17.50 $18.00 $18.50 so sO S20,847,539 S8,654,365 Total Revenue S19,168,135 S20,284,092 sO SO Cost of Goods Sold S8,654,365 S10,930,593 S11,629,727 $8,237,542 Gross Contribution S12,193,174 so so sO Еxpenses Promotional Price Discounts S1,943,336 $2,347,693 $2,836,186 Ad Allowance for Retailers $494,322 S563,267 S641,828 Other Ad/Coupons/Samples S2,182,111 S2,277,883 S2,377,858 Selling and Admin S2,278,780 $2,345,321 S2,413,805 General Overhead $2,382,198 $2,467,455 $2,467,455 $2,467,455 $2,467,455 $2.467,455 $2,467,455 Net Contribution S1,649,846 $1,628,108 S1,456,042 -S2,467,455 -$2,467,455 -S2,467,455 -$2,467,455
Expert Answer:
Answer rating: 100% (QA)
STRATEGY 1 STRATEGY 2a STRATEGY 2b STRATEGY 3 1990 1991 1992 REVENUE NO OF CASES SOLD 10... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these accounting questions
-
This project is about preparing a pro forma income statement for a newly opened private bookstore. This bookstore expects sales of $1,500,000 in the first year (2018), with an increase (randomly...
-
Prepare a Pro Forma Income Statement Net Sales = 2,938 COGS = 1,598 SG&A = 475 Depreciation = 45 Interest Exp = 32 Tax = 15%. Net Sales Cost Of Goods Sold Gross Profit Selling & Admin Exp...
-
Use Dynastatics' pro forma income statements and balance sheet from problem 32(a) to assess the cash flows for each forecast year. a. What is the capital expenditure each year? b. Start the statement...
-
Determine whether each function is one-to-one. If it is, find the inverse. f(x) = 4x - 1
-
Change the Adams Fourth-Order Predictor-Corrector Algorithm to obtain approximate solutions to systems of first-order equations.
-
The system shown in Fig. 7-2 uses a control memory of 1024 words of 32 bits each. The microinstruction has three fields as shown in the diagram. The microoperations field has 16 bits. a. How many...
-
Photolithography is an important process in integrated circuit manufacture in which a circuit pattern is transferred from a mask onto a photosensitive polymer (the PR), ultimately replicating that...
-
July 1, 2016, Raabe Company exchanged 18,000 of its $40 fair value ($1 par value) shares for all the outstanding shares of Dalke Company. Raabe paid acquisition costs of $40,000. The two companies...
-
The following information is available to reconcile Branch Company's book balance of cash with its bank statement cash balance as of July 31. s a $27,689 a. On July 31, the company's Cash account has...
-
Peta is married, filing joint with two other dependents, is paid $17.25 per hour, and receives commission on sales. No commission is paid out until sales exceed $60,000. Once the minimum sales have...
-
Icebreaker Company (a U.S.-based company) purchases materials from a foreign supplier on December 1, 2020, with payment of 33,000 dinars to be made on March 1, 2021. The materials are consumed...
-
Name: Round 2: How can you maximize your kcal intake and minimize your energy output? Lions live in prides consisting of males, females and juvenile cubs. Depending on their sex, size, and age, lions...
-
For a given compound formed by ionic bonding, calculate the total net potential energy of A2B3 ion pair, if the ionic radius of the cation is 0.045 nm and that of the anion is 0.187 nm. The value of...
-
A motorist travels 70 mi while driving in a bad rainstorm. In sunny weather, the motorist drives 30 mph faster and covers 130 mi in the same amount of time. Find the speed of the motorist in the...
-
Medical Malpractice? Octomom No unread replies. No replies. Who can forget the case of "Octomom." Many believe that she was reckless in allowing herself to be implanted with so many embryos, while...
-
A provincial Liquor Control Agency discovers that a licensee tavern has sold liquor to minors on two occasions and orders suspension of the tavern's license for a period of seven days. A month later,...
-
The involvement by a company in more than one of the activities in the entire value chain from development through production, distribution, sales, and after-sales service is called O horizontal...
-
Choose two matrices A and B with dimension 2 x 2. Calculate det A, det B, and det (AB). Repeat this process until you are able to discover how these three determinants are related. Summarize your...
-
Checkpoint Systems is a manufacturer and marketer of integrated systems solutions for retail security, labeling, and merchandising. The firm is a leading provider of source tagging, handheld labeling...
-
A firm's income tax return shows taxes currently payable for Year 4 of $50,000. It reports deferred tax assets of $42,900 at the beginning of Year 4 and $38,700 at the end of Year 4. It reports...
-
Mercedes Benz (MB) incurs costs of $30,000 in manufacturing an automobile during Year 4. Assume that it incurs all of these costs in cash. MB sells this automobile to you on January 1, Year 5, for...
-
Mr. Smith wants to buy a car and is deciding between brands A and B. Car A costs \(\$ 20,000\), and Mr. Smith estimates that at the rate he drives he will sell it after 2 years and buy another of the...
-
Consider a continuous-time environment, with \(e\) as a variable outside of the market. (a) Suppose the final payoff is \(V\left(x_{e}, T ight)=x_{e}(T)\). Find \(V\left(x_{e}, t ight)\). (b) Find a...
-
Mr. Jones was considering a new grapefruit venture that would generate a random sequence of yearly cash flows. He asked his son. Gavin, "People tell me I should use a cost of capital figure to...
Study smarter with the SolutionInn App