![mbonilla073](/avatars/26171.jpg)
mbonilla073
30.12.2020 •
Business
Kokomochi is considering the launch of an advertising campaign for its latest dessert product, the Mini Mochi Munch. Kokomochi plans to spend $4.13 million on TV, radio, and print advertising this year for the campaign. The ads are expected to boost sales of the Mini Mochi Munch by $8.31 million this year and by $6.31 million next year. In addition, the company expects that new consumers who try the Mini Mochi Munch will be more likely to try Kokomochi’s other products. As a result, sales of other products are expected to rise by $2.38 million each year.
Kokomochi’s gross profit margin for the Mini Mochi Munch is 35%, and its gross profit margin averages 25% for all other products. The company’s marginal corporate tax rate is 35% both this year and next year. What are the incremental earnings associated with the advertising campaign?
YEAR 1
Incremental Earnings Forecast ($ million)
Sales of Mini Mochi Munch $
Other Sales $
Cost of Goods Sold $
Gross Profit $
Selling, General, and Administrative $
Depreciation $
EBIT $
Income Tax at 35% $
Unlevered Net Income $
Calculate the unlevered net income for year 2 below:
YEAR 2
Sales of Mini Mochi Munch $
Other Sales $
Cost of Goods Sold $
Gross Profit $
Selling, General, and Administrative $
Depreciation $
EBIT $
Income Tax at 35% $
Unlevered Net Income $
Solved
Show answers
More tips
- H Health and Medicine Hangover: How to Get Rid of It Quickly?...
- A Auto and Moto How to Start a Diesel Engine in Cold Weather?...
- A Auto and Moto Which alarm system to choose?...
- P Photography and Videography What is lens calibration and why is it needed?...
- S Science and Technology How to Choose a Picture Frame: Tips and Recommendations...
- P Photography and Videography Understanding HDR: How It Works and Why You Need It...
- P Photography and Videography How to Choose the Perfect Photo Paper for Your Images?...
- C Computers and Internet How to Choose an Uninterruptible Power Supply (UPS) for Your Computer: Expert Tips...
- S Science and Technology How to choose a home theater system?...
- A Auto and Moto How to Choose a Car Wash? Tips and Recommendations...
Answers on questions: Business
- B Business If your credit card limit is $800 and your outstanding balance is $725, what is the largest amount you can charge on that card in the upcoming month? $0 $725 $75 $800...
- B Business Jenny is revising her term paper before submitting it to her professor for grading. She is currently asking herself whether the message uses you-attitude and positive emphasis....
- B Business How was our early atmosphere different from the one we have now...
- B Business Cho is training for a triathlon, a timed race that combines swimming, biking, and running. Consider the following sentence: In order to swim for an hour, Cho must take time...
- B Business Coke and Pepsi are substitutes if:a) the demand for Coke increases when the price of Pepsi fallsb) the demand for Coke increases when the price of Pepsi risesc) the supply of...
- B Business Cash collected from customers in advance of providing the goods or services creates a liability which is later reduced when the goods or services are provided. True or False...
- B Business Marietta told the management team that the company would have to find a new way to produce the vitamin because the Food and Drug Administration had recently banned nofon, the...
- B Business The ledger of Skysong Rental Agency on March 31 of the current year includes the following selected accounts before adjusting entries have been prepared. Debit Credit Prepaid...
- B Business Cory opens a small jewelry store but has difficulty competing with Bling Jewels, a much larger firm. In his newspaper ad, Cory includes the false statement, Bling Jewels sells...
- B Business Prof. Finance will have $1,500,000 saved up by retirement at age 65. The retired professor expects to live 25 more years after retiring. How large of an annual annuity withdrawal...
Ответ:
Kokomochi
YEAR 1
Incremental Earnings Forecast ($ million)
Sales of Mini Mochi Munch $8,310,000
Other Sales $2,380,000
Other sales revenue $10,690,000
Cost of Goods Sold $7,186,500
Gross Profit $3,503,500
Selling, General, and Administrative $4,130,000
Depreciation $0
EBIT ($ 626,500)
Income Tax at 35% $0
Unlevered Net Income $0
Calculate the unlevered net income for year 2 below:
YEAR 2
Sales of Mini Mochi Munch $6,310,000
Other Sales $2,380,000
Total sales revenue $8,690,000
Cost of Goods Sold $5,886,500
Gross Profit $2,803,500
Selling, General, and Administrative $ 0
Depreciation $0
EBIT $2,803,500
Income Tax at 35% $981,225
Unlevered Net Income $1,822,275
Explanation:
a) Data and Calculations:
Advertising campaign expenses = $4.13 million
Incremental sales revenue from Mini Mochi Munch = $8.31 million
Next years incremental sales revenue from Mini Mochi Munch = $6.31 million
Incremental sales revenue from other products = $2.38 million each year
Gross profit margin or the Mini Mochi Munch = 35%
Gross profit margin for other products = 25%
Marginal corporate tax rate = 35%
Cost of goods sold:
Year 1:
Mini Mochi Much = 65% (100 - 35%) of sales = 65% * $8.31 m = $5,401,500
Other products = 75% (100 - 25%) of sales = 75% * $2.38 m = $1,785,000
Total cost of goods sold = $7,186,500
Year 2:
Mini Mochi Much = 65% (100 - 35%) of sales = 65% * $6.31 m = $4,101,500
Other products = 75% (100 - 25%) of sales = 75% * $2.38 m = $1,785,000
Total cost of goods sold = $5,886,500
b) The company will incur a loss in the first year, which will be recovered by the second year's profit, because advertising expense are not capitalized or spread over the two years.
Ответ:
B U T T H O L E