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...
-
For each of the following items, identify whether the item is a product cost or period cost for a clothing retailer. ItemProduct Period a. Invoice cost of purchased inventor) b. Non-refundable...
-
Add in the indicated base. 10112 + 11102
-
5. Angelica is planning to start a home security business in McGehee, Arkansas. She plans to start modestly but hopes to expand her business within 5 years to neighboring towns and, perhaps, within...
-
(Issuance of Bonds with Stock Warrants) On May 1, 2010, Barkley Company issued 3,000 $1,000 bonds at 102. Each bond was issued with one detachable stock warrant. Shortly after issuance, the bonds...
-
. Tamarisk Industries has the following patents on its December 31,2024, balance sheet: Patent Item Initial Cost Date Acquired Useful Life at Date Acquired Patent A $51,600 3/1/21 20 years Patent...
-
A heat engine running backward is called a refrigerator if its purpose is to extract heat from a cold reservoir. The same engine running backward is called a heat pump if its purpose is to exhaust...
-
Measures of liquidity, solvency and profitability The comparative financial statements of Stargel Inc. are as follows. The market price of Stargel common stock was $119.70 on December 31, 2012....
-
Explain the link between leadership and organisational culture, and provide an example of a specific leadership style that can facilitate a specific organisation culture. 2 Describe the...
-
How do hormonal signaling pathways orchestrate complex physiological processes at the cellular and systemic levels, and what are the implications of disruptions in these pathways for...
-
Wide Company desires to have 700 units as an ending inventory of July 31. Budgeted sales for July are 3,450 units. Inventory on June 30 was 850 units. What are the number of units to purchase?
-
The Folly and Frill company is in the process of liquidation. On January 1, 2011, the general ledger shows the account balances as follows: Cash $10,000 Accounts payable 15,000 Accounts receivable...
-
Case Study: Understanding ISA 3 1 5 - Identifying and Assessing Risks of Material Misstatement You are a junior auditor at a mid - sized auditing firm tasked with conducting an audit of Greenfield...
-
Problem 20-3 J & J Enterprises is considering a cash acquisition of Patterson Steel Company for $4,500,000. Patterson will provide the following pattern of cash inflows and synergistic benefits f 0...
-
1A. If the researcher is concerned about the number of variables, the nature of the analysis, and completion rates, then, he/she is at which stage of the sampling design process (Figure 11.1 in the...
-
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....
-
The records of TNA Corporation at the end of 2020 provided the following data related to income taxes. - Unrealized gain on the company's investment portfolio, \(\$ 50,000\); recognized in net income...
-
The income statements for Prince Inc. for two years (summarized) follow. Additional information - Environmental fines are not deductible for income tax purposes. - The amount collected in 2020...
-
A-1 Company had pretax GAAP income of \(\$ 50,000\) for the tax year ended December \(31,2020\). Required a. Determine taxable income given the following separate situations. 1. Excess accelerated...
Study smarter with the SolutionInn App