Develop forecasted Profit and Loss pro-forma statements for Clean Edge under Niche and Mainstream Scenarios for the
Fantastic news! We've Found the answer you've been seeking!
Question:
Develop forecasted Profit and Loss pro-forma statements for Clean Edge under Niche and Mainstream Scenarios for the first two years. Use Exhibit A in the next page as a guide.
Transcribed Image Text:
Exhibit 7 Financial Forecasts: Alternative Positioning Scenarios for Clean Edge Niche Positioning Planned capacity Razor unit volume (millions of units) Planned capacity Cartridge unit volume (millions of units) Capacity costs ($ in millions) Razor: Production per unit cost Razor: Manufacturer price Razor: Suggested price Cartridge: Average Production unit cost Cartridge: Average Manufacturer price Cartridge: Average Suggested price Advertising ($ in millions) Consumer promotions ($ in millions) Trade promotions ($ in millions) Cartridge unit assumes average 4-count refill package. Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 $ $ 1.0 1.5 $ $ 4.0 10.0 $ 5.00 $ 9.09 $ 12.99 55 0.61 0.87 $ 2.43 $ 7.35 $10.50 7 7 99 S 2 $ 3 Mainstream Positioning $ 1.71 $ 2.45 $ SS $ 4.74 $ 7.83 $11.19 $ 2.24 $ 6.22 $ 8.89 3.3 4.0 9.9 21.9 $ 55 19 $ 17 17 14 $ 6 $ 89 Exhibit A. Profit and Loss Forecasts for Clean Edge Under Niche and Mainstream Scenarios ($ in Millions) 1 Unit sales - Razors 2 Dollar sales - Razors 3 Unit sales - Cartridges 4 Dollar sales - Cartridges 5 Total dollar sales 6 Production costs Razors 7 Production costs Cartridges 8 Capac ity costs 9 Advertising and Promotion 10 Total costs 11 Operating Profit 12 Profits as % of sales Year 1 Niche Year 2 13 Cost of cannibalization - Razors 14 Cost of cannibalization - Cartridges 15 Profit after cannibalization (a) Cannibalization cost=% cannibalization from Avail and Pro* unit sales contribution per unit Year 1 Mainstream Year 2 Exhibit 7 Financial Forecasts: Alternative Positioning Scenarios for Clean Edge Niche Positioning Planned capacity Razor unit volume (millions of units) Planned capacity Cartridge unit volume (millions of units) Capacity costs ($ in millions) Razor: Production per unit cost Razor: Manufacturer price Razor: Suggested price Cartridge: Average Production unit cost Cartridge: Average Manufacturer price Cartridge: Average Suggested price Advertising ($ in millions) Consumer promotions ($ in millions) Trade promotions ($ in millions) Cartridge unit assumes average 4-count refill package. Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 Year 1 Year 2 $ $ 1.0 1.5 $ $ 4.0 10.0 $ 5.00 $ 9.09 $ 12.99 55 0.61 0.87 $ 2.43 $ 7.35 $10.50 7 7 99 S 2 $ 3 Mainstream Positioning $ 1.71 $ 2.45 $ SS $ 4.74 $ 7.83 $11.19 $ 2.24 $ 6.22 $ 8.89 3.3 4.0 9.9 21.9 $ 55 19 $ 17 17 14 $ 6 $ 89 Exhibit A. Profit and Loss Forecasts for Clean Edge Under Niche and Mainstream Scenarios ($ in Millions) 1 Unit sales - Razors 2 Dollar sales - Razors 3 Unit sales - Cartridges 4 Dollar sales - Cartridges 5 Total dollar sales 6 Production costs Razors 7 Production costs Cartridges 8 Capac ity costs 9 Advertising and Promotion 10 Total costs 11 Operating Profit 12 Profits as % of sales Year 1 Niche Year 2 13 Cost of cannibalization - Razors 14 Cost of cannibalization - Cartridges 15 Profit after cannibalization (a) Cannibalization cost=% cannibalization from Avail and Pro* unit sales contribution per unit Year 1 Mainstream Year 2
Expert Answer:
Answer rating: 100% (QA)
In USD millions Niche Mainstream Particulars year 1 year 2 year 1 year 2 1 Unit sal... View the full answer
Related Book For
Financial Accounting: A Business Process Approach
ISBN: 978-0136115274
3rd edition
Authors: Jane L. Reimers
Posted Date:
Students also viewed these accounting questions
-
Using the activity method, calculate the first two years of depreciation expense for a vehicle that cost $32,000, has an estimated useful life of five years or 125,000 miles, and has an estimated...
-
Using the activity method, calculate the first two years of depreciation expense for a piece of equipment that cost $85,000, has an estimated useful life of 5,000,000 hours, and has an estimated...
-
Pro Forma Statements consider the following simplified financial statements for the Parcells Corporation (assuming no income taxes): Parcells has predicted a sales increase of 10 percent. It has...
-
Beginning from rest, an object of mass 200 kg slides down a 10-m-long ramp, the ramp is inclined at an angle of 40 from the horizontal. If air resistance and friction between the object and the ramp...
-
Briefly explain why small-angle grain boundaries are not as effective in interfering with the slip process as are high-angle grain boundaries.
-
If Z is N(0, 1), find (a) P(0 Z 0.87). (b) P(2.64 Z 0). (c) P(2.13 Z 0.56). (d) P(|Z| > 1.39). (e) P(Z < 1.62). (f) P(|Z| > 1). (g) P(|Z| > 2). (h) P(|Z| > 3).
-
Recall that the density of a gamma distribution with shape parameter \(\alpha\) and scale parameter \(\theta\) has a density given by \(\mathrm{f}(y)=\) \(\left[\theta^{\alpha} \Gamma(\alpha)...
-
Recall from Chapter 13 that Hincapie Co. (a specialty bike-accessory manufacturer) is expecting growth in sales of some products targeted to the low-price market. Hincapie is contemplating a...
-
Part 4 Tennis company, a distributor of Tennis Rackets, has been experiencing losses for some time, as shown by its most recent monthly contribution format income statement below: Sales Variable...
-
Pistol Corporation acquired 70 percent of Scope Corporations voting stock on May 18, 20X1. The companies reported the following data with respect to intercompany sales in 20X4 and 20X5: Pistol...
-
Compile an annotated bibliography of 3 resources you plan to cite for your Innovation Project( sources must be from the past 2-3 years) A summary of the resource. What critical information or...
-
What transferable skills can individuals trained in either game design or user experience (UX) design bring to the practice?
-
Which of the following best describes skimming? 1. Skimming involves the theft of cash after the cash is recorded in the companys accounting system. 2. Skimming involves the theft of cash prior to...
-
Which two adjustments are made to the fraud triangle to accommodate predators? 1. The fraud triangle is not meant to differentiate between accidental and predator raudsters. 2. Criminal mindset and...
-
Should gamified systems always be voluntary? Make an argument about if and when it is ever appropriate to make the use of a gamified system mandatory. Describe which scenarios may be fitting for such...
-
What created to opportunity for Enron to trade in this market?
-
Find extreme points of the set Y={y R 10, 20, 30, 91 +92 +93 1} and represent the set in the form of Conv({1,..., UN}) + Cone ({1, ..., TM}) Answer: Extreme points of Y are: Representation of Y as...
-
Players A, B, and C toss a fair coin in order. The first to throw a head wins. What are their respective chances of winning?
-
A set of financial statements for Shelbys Music, Inc., follows: Requirements Fill in the missing amounts (indicated with questionmarks). Shelby's Music, Inc. Income Statement For the Year Ended June...
-
Uptown Bakery purchased a grain grinding machine five years ago for $21,000. The machinery was expected to have a salvage value of $1,000 after a 10-year useful life. Assuming straight-line...
-
Assume the following transactions for Jennifers Fix-It-Up, Inc., took place during March. Jennifers uses a perpetual inventory system. Enter each of the transactions into the accounting equation....
-
Two samples of ideal gas, sample 1 and sample 2, have the same thermal energy. Sample l has twice as many atoms as sample 2. What can we say about the temperatures of the two samples? A. T>T B. T = T...
-
Christina throws a javelin into the air. As she propels it forward from rest, she does 270 J of work on it. At its highest point, its gravitational potential energy has increased by 70 J. What is the...
-
A runner is moving at a constant speed on level ground. Chemical energy in the runner's body is being transformed into other forms of energy. Most of the chemical energy is transformed into A....
Study smarter with the SolutionInn App