You are on page 1of 21

10/8/2021

CHAPTER 2 Financial Aspects of


Marketing Management

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-1

AFTER READING THIS CHAPTER


YOU SHOULD BE ABLE TO:

1. Define accounting and financial


concepts useful in marketing
management.

2. Describe how pro forma income


statements are prepared.

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-2

VARIABLE AND
FIXED COSTS

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-3

1
10/8/2021

TYPES OF COSTS

Variable/
Variable Fixed Fixed
Costs Costs Costs

Other
Cost of Programmed Committed Selling
Variable
Goods Sold Costs Costs Expenses
Costs

Sales
Materials Advertising Rent Salary
Commissions

Sales Administrative/ Commissions/


Labor Discounts
Promotion Clerical Bonus

Sales
Overhead Delivery
Salaries

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-4

TYPES OF COSTS

Variable Costs

Expenses that are uniform per unit of output


within a relevant time period
− Fluctuate in direct proportion to the number of
units produced

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-5

TYPES OF COSTS

Variable Costs

Are divided into two categories:

Cost of Materials, labor, and factory overhead


Goods Sold tied directly to production

Other Variable expenses are not tied to


Variable production but with volume, such as
Costs
sales commissions, discounts, etc.

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-6

2
10/8/2021

TYPES OF COSTS

Fixed Costs

Costs that are fixed and do not fluctuate with


output volume within a budget year
− Remain unchanged regardless of the number of
units produced
− On a per-unit basis, decrease as the number of units
produced increases

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-7

TYPES OF COSTS

Fixed Costs

Divided into two categories:

Marketing costs that generate sales,


Programmed
Costs
such as advertising, sales promotion,
salesforce salaries, etc.

Committed Costs that maintain the firm, such as


Costs rent, administrative/clerical salaries, etc.

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-8

TYPES OF COSTS

Variable/Fixed Costs

Some costs have both a variable and fixed


component.

• Fixed component: Salary


Selling
Expenses • Variable component: Commissions
or bonus

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-9

3
10/8/2021

RELEVANT AND
SUNK COSTS

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-10

RELEVANT AND SUNK COSTS

Relevant Costs

Expenditures that are expected to occur in


the future as a result of some marketing
action
− Differ among marketing alternatives being
considered
− Include opportunity cost

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-11

RELEVANT AND SUNK COSTS

Sunk Costs

Past expenditures for a given activity that


are irrelevant for future decisions
− The opposite of relevant costs
− Include past R&D, test mkt., and adv. expenses
− Sunk cost fallacy is recouping spent dollars by
spending still more dollars in the future

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-12

4
10/8/2021

RELEVANT AND SUNK COSTS

Sunk Costs

Biman pilot denied entry in Qatar for not carrying


passport | #Asia News Network LATEST ISSUES, NEWS

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-13

MARGINS

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-14

MARGINS

Margin

• Is the difference between the selling price and


the ―cost‖ of an offering

• Is expressed on a total volume or individual


basis, dollar terms, or percentages

• Consists of three types:

Gross Margin Trade Margin Profit Margin

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-15

5
10/8/2021

MARGINS

Gross Margin/Gross Profit

• Is the difference between total sales revenue


and total COGS

• On a per-unit basis, is the difference between


unit selling price and unit COGS

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-16

MARGINS

Gross Margin/Gross Profit

Is expressed in dollars or percent:

Total Gross Margin Dollar Amount Percentage


Net sales $100 100%
Cost of goods sold -$40 -40%
Gross profit margin $60 60%

Unit Gross Margin


Unit sales price $1.00 100%
Unit cost of goods sold -$0.40 -40%
Unit gross profit margin $0.60 60%
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-17

MARGINS

Gross Margin/Gross Profit

• A decrease in gross margin can adversely


affect profits
• Gross margin can change due to:
− Changes in unit price or unit COGS
− Fluctuations in unit volume
− Modification in the sales mix of the firm’s offerings

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-18

6
10/8/2021

MARGINS

Trade Margin

• Is the difference between unit sales price and


unit cost at each level of a marketing channel

• Known as a markup or mark-on by channel


members and expressed as a percentage

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-19

MARGINS

Trade Margin

Example: Selling Price = $20; Cost = $10; Margin = $10

Retailer Margin as a Retailer Margin as a


Percent of Cost Percent of Selling Price

• Know the base (cost or selling price) for calculating margin


• Trade margin percentage is usually based on selling price
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-20

MARGINS

Trade Margin

Work backward from the retail selling price through the


marketing channel to arrive at the manufacturer‘s
product‘s selling price
Gross Margin
Marketing Unit Cost of Unit Selling as a Percentage
Channel Goods Sold Price of Selling Price
Manufacturer $2.00 $2.88 30.6%

Wholesaler $2.88 $3.60 20.0%

Retailer $3.60 $6.00 40.0%

Consumer $6.00
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-21

7
10/8/2021

MARGINS

Net Profit Margin (Before Taxes) in an Income Statement

The remainder after COGS, other variable costs, and fixed


costs have been subtracted from sales revenue

Dollar Amount Percentage

Net sales $100,000 100%


Cost of goods sold -$30,000 -30%
Gross profit margin $70,000 70%
Selling expenses -$20,000 -20%
Fixed expenses -$40,000 -40%
Net profit margin $10,000 10%
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-22

MARGINS

Net Profit Margin Dollars

• Can influence the working capital position


• Working capital directly affects:
− The ability to pay COGS
− The ability to pay its selling/administrative costs
− Cash flow position

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-23

CONTRIBUTION ANALYSIS

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-24

8
10/8/2021

CONTRIBUTION ANALYSIS

Contribution

Total sales revenue minus total variable costs


− On a per-unit basis, unit selling price minus unit VC
− Used to analyze the relationship between costs,
prices, volume, and profit

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-25

CONTRIBUTION ANALYSIS

Break-Even Analysis

• Identifies the unit or dollar sales volume at


which a firm has neither profit nor loss
• Break-even is shown by this equation:

Total Total Total


Revenue = Variable Costs + Fixed Costs

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-26

CONTRIBUTION ANALYSIS

Break-Even Analysis

Requires the following information:


− An estimate of unit VC
− An estimate of total dollar FC

− The selling price per unit

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-27

9
10/8/2021

CONTRIBUTION ANALYSIS

Break-Even Formula

Total
Fixed Costs
Unit
Break-Even =
Volume
Unit Unit
Selling Price – Variable Costs

Denominator = Contribution per unit

= Dollar amount that each unit


sold ―contributes‖ to the
payment of fixed costs
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-28

CONTRIBUTION ANALYSIS

Break-Even Analysis

Example of Unit Break-Even Volume:


Unit Selling Price = $5; Unit VC = $2; Total FC = $30,000

Unit $30,000
Break-Even =
Volume $5 – $2

Unit
Break-Even = 10,000 units
Volume
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-29

CONTRIBUTION ANALYSIS

Break-Even Analysis

Example of Dollar Break-Even Volume:


Unit Selling Price = $5; Unit VC = $2; Total FC = $30,000

Dollar Unit
Unit
Break-Even = Selling Price × Break-Even
Volume Volume

= $5 × 10,000 units

= $50,000

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-30

10
10/8/2021

CONTRIBUTION ANALYSIS

Contribution Margin Formula

Unit Unit
Selling Price – Variable Costs

Contribution
Margin =
Unit
Selling Price

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-31

CONTRIBUTION ANALYSIS

Contribution Margin

Example: Unit Selling Price = $5; Unit VC = $2

Contribution $5 – $2 Contribution
Margin = ; Margin = 60%
$5

Total
Dollar Fixed Costs $30,000
Break-Even = = = $50,000
Volume Contribution 0.60
Margin
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-32

EXHIBIT 2.1: BREAK-EVEN ANALYSIS


CHART

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-33

11
10/8/2021

CONTRIBUTION ANALYSIS

Sensitivity analysis is a technique used to determine how


different values of an independent variable will impact a
particular dependent variable under a given set of
assumptions

Unit Unit Dollar


Unit Variable Total Contribution Break-Even Break-Even
Selling Price Costs Fixed Costs Per Unit Volume Volume
(P) (UVC) (FC) CU = (P - UVC) (FC / CU) (FC / CM*)

Scenario #1 $5.00 $2.00 $40,000 $3.00 13,333 units $66,667

Scenario #2 $4.00 $2.00 $30,000 $2.00 15,000 units $60,000

Scenario #3 $5.00 $1.50 $30,000 $3.50 8,571 units $42,857

* Contribution margin (CM) = [(P – UVC) ÷ P]


© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-34

CONTRIBUTION ANALYSIS

Break-Even Analysis: With Profit Goal

• A modified break-even analysis is used to


incorporate a profit goal
• To incorporate a ‗profit goal‘ in the break-even
formula, treat it as an additional fixed cost

Total Dollar Profit


Fixed Costs + Goal
Unit Volume
to Achieve =
Profit Goal Contribution
Per Unit
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-35

CONTRIBUTION ANALYSIS

Break-Even Analysis: With Profit Goal

Example: Unit Selling Price = $25; Unit VC = $10; Total FC =


$200,000; Profit Goal = $20,000

Unit Break-Even Volume $200,000 + $20,000


with Profit Goal =
$25 – $10

Unit Break-Even Volume


with Profit Goal = 14,667 units

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-36

12
10/8/2021

CONTRIBUTION ANALYSIS

Break-Even Analysis: With a % of Profit Goal

• A profit goal can be specified as a % of sales rather than


as a dollar amount: Profit goal = 20% on sales

• To incorporate a profit goal in the break-even formula,


subtract the profit goal from the contribution per unit

Total
Fixed Costs
Unit Volume
to Achieve =
Profit Goal Contribution Dollar
Per Unit – Profit Goal
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-37

CONTRIBUTION ANALYSIS

Break-Even Analysis: With a % of Profit Goal

Example:
Unit Selling Price (P) = $25; Unit VC (UVC) = $10
Total FC (FC) = $200,000; Profit Goal = 20% of P
Contribution per Unit = P- UVC

Unit
$200,000
Break-Even
Volume with = = 20,000 units
Profit Goal
[($25 – $10) – $5*]

* Dollar Profit Goal = (P × Profit Goal Percent on Sales) = $25 × 20%; $25 × .20 = $5
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-38

CONTRIBUTION ANALYSIS

Multiple Product Break-Even Analysis

Break-even analysis can be extended to


situations that involve multiple products
− Determine the sales mix which is the relative
combination of products sold by a company

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-39

13
10/8/2021

CONTRIBUTION ANALYSIS

Multiple Product Break-Even Analysis

Total
Unit Unit Contribution Total
Sales Selling Variable Contribution Per Unit Marketing
Mix Price – Cost = Per Unit TCU = Fixed Cost
Model (SM) (P) (UVC) CU = (P - UVC) SM × CU (FC)

Economy 3 $500 $300 $200 $600

Deluxe 1 $1,000 $500 $500 $500

Total 4 $1,100 $825,000

Weighted Average Total Total


Contribution = Contribution ÷ Sales = ($1,100 ÷ 4) = $275 per unit
Per Unit Per Unit Mix

Unit Total Weighted Average


Break-Even = Marketing ÷ Contribution = ($825,000 ÷ $275) = 3,000 units
Volume Fixed Cost Per Unit
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-40

CONTRIBUTION ANALYSIS

Multiple Product Break-Even Analysis


Sales Model Unit Break-Even Volume Unit
Sales Weighted Average
Mix % (Total Unit B-E Volume of Selling
Model Mix Unit Selling Price
(3:1) 3,000 units × Sales Mix %) Price

Economy 3 75% 2,250 $500


Deluxe 1 25% 750 $1,000
Total 4 100% 3,000 $625

Economy Economy Deluxe Deluxe

[( )( )]
Total
Weighted Average
Unit Selling Price = Sales × Unit Selling + Sales
× Unit Selling
÷ Sales
Mix Price (P) Mix Price (P) Mix

Weighted Average
Unit Selling Price = [(3 × $500) + (1 × $1,000)] ÷ 4 = $625 per unit

Dollar Unit
Weighted Average
Break-Even = Break-Even ×
Unit Selling Price = (3,000 units × $625/unit) = $1,875,000
Volume Volume
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-41

CONTRIBUTION ANALYSIS:
PERFORMANCE MEASUREMENT
Product X Product Y Total
(10,000 units) (20,000 units) (30,000 units)

Unit price $10.00 $3.00

Sales revenue $100,000 $60,000 $160,000

Unit variable cost $4.00 $1.50

Total variable cost $40,000 $30,000 $70,000

Unit contribution $6.00 $1.50

Total contribution $60,000 $30,000 $90,000

Fixed costs $45,000 $10,000 $55,000

Net profit $15,000 $20,000 $35,000


• Which product is more profitable?
• Which product is more profitable on a unit-contribution basis?
• Should Product X or Product Y be dropped? Why or why not?
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-42

14
10/8/2021

CONTRIBUTION ANALYSIS :
ASSESSMENT OF CANNIBALIZATION

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-43

CONTRIBUTION ANALYSIS:
ASSESSMENT OF CANNIBALIZATION
Cannibalization occurs when a firm obtains sales
revenue by diverting sales from one offering to
another.
Brand X: Brand Y:
Existing Opaque New Gel
White Toothpaste Toothpaste
Unit price $1.00 $1.10

Unit variable cost ‒$0.20 ‒$0.40

Unit contribution $0.80 $0.70

• Which product has the higher unit contribution?


• Why is this important?
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-44

CONTRIBUTION ANALYSIS :
ASSESSMENT OF CANNIBALIZATION
Brand X: Brand Y:
Existing Opaque New Gel
Cannibalization Effect White Toothpaste Toothpaste

Brand X expected sales before Brand Y intro 1,000,000


Brand Y expected sales 1,000,000
Brand X units sales diverted to Brand Y – 500,000
Brand X per unit sales loss for each
Brand Y unit sold
– $0.10

Brand Y per unit sales gain $0.70

How will the intro of Brand Y affect the total contribution dollars of Brand X?
• Brand X total contribution lost? ($0.10/unit lost × 500,000 cannibalized units
from Brand X to Brand Y = – $50,000)
• Brand Y total contribution gained? ($0.70 unit contribution × 500,000 units of
Brand Y =+ $350,000)
• Financial effect of Brand Y intro? (Net contribution dollars = + $350,000 – $50,000 = $300,000)
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-45

15
10/8/2021

CONTRIBUTION ANALYSIS :
ASSESSMENT OF CANNIBALIZATION

Unit Unit Contribution


Product
Volume Contribution Dollars

Brand X: Existing Opaque


White Toothpaste 500,000 $0.80 $400,000

Brand Y: New Gel Toothpaste

Cannibalized volume 500,000 $0.70 $350,000


Incremental volume 500,000 $0.70 $350,000
Subtotal 1,500,000 $1,100,000
Less: Original forecast volume
for Brand X—existing opaque
white toothpaste – 1,000,000 $0.80 – $800,000
Total + 500,000 + $300,000
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-46

LIQUIDITY AND WORKING CAPITAL

A firm‘s ability to meet ST financial


Liquidity
obligations within a budget year

Current Current
NWC = Assets – Liabilities

Current Consists of cash, A/R, prepaid expenses,


Assets inventory, etc.
Current
Liabilities Consists of S-T A/P, accruals, etc.

Managers must be aware of the impact of marketing


actions on NWC
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-47

OPERATING LEVERAGE

Operating leverage refers to the extent to which a


firm uses operating FC and operating VC
High
OL High total FC relative to total VC

Low Low total FC relative to total VC


OL

• The higher the OL, the faster the total profit will rise or fall
once sales volume rises or falls below break-even volume

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-48

16
10/8/2021

EXHIBIT 2.2: EFFECT OF OPERATING


LEVERAGE ON PROFIT
10% Increase 10% Decrease
Base Case
in Sales in Sales

High Fixed High Variable High Fixed High Variable High Fixed High Variable
Cost Firm Cost Firm Cost Firm Cost Firm Cost Firm Cost Firm

Sales $100,000 $100,000 $110,000 $110,000 $90,000 $90,000

Variable
$20,000 $80,000 $22,000 $88,000 $18,000 $72,000
Costs

Fixed
$80,000 $20,000 $80,000 $20,000 $80,000 $20,000
Costs

Profit $0 $0 $8,000 $2,000 ($8,000) ($2,000)


Profit of firms with higher fixed cost are more sensitive to sales.
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-49

DISCOUNTED CASH FLOW

Discounted Cash Flows are future CFs are


expressed in today’s CFs
− Incorporates the theory of TVM or PV analysis
− Premise: A dollar today is worth more than a dollar
tomorrow

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-50

DISCOUNTED CASH FLOW

Net Cash Cash Cash


= –
Flow Inflows Outflows

The interest/discount rate is defined by the


‗Opportunity Cost of Capital‘

The cost of earnings opportunities


The
forgone by investing in a business
Opportunity
with its attendant risk as opposed
Cost of
to investing in risk-free securities
Capital
such as Treasury bills

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-51

17
10/8/2021

EXHIBIT 2.3: APPLICATION OF DISCOUNTED CASH FLOW


ANALYSIS WITH A 15 PERCENT DISCOUNT FACTOR

Business A Business B
Discount Cash Cumulative Discounted Cash Cumulative Discounted
Year
Factor Flow Cash Flow Cash Flow Flow Cash Flow Cash Flow

0 1.000 ($105,000) ($105,000) ($105,000) ($105,000) ($105,000) ($105,000)

1 0.870 $25,000 ($80,000) $21,750 $50,000 ($55,000) $43,500

2 0.756 $35,000 ($45,000) $26,460 $55,000 $0 $41,580

3 0.658 $50,000 $5,000 $32,900 $60,000 $60,000 $39,480

4 0.572 $70,000 $75,000 $40,040 $65,000 $125,000 $37,180

5 0.497 $90,000 $165,000 $44,730 $70,000 $195,000 $34,790

Totals $60,880 $91,530

 Which business has the larger cumulative cash flow? Why is this important?
 Which business has the faster payback? Why is this important?
 Which business has the greater discounted cash flow? Why is this important?
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-52

CHAPTER 2: FINANCIAL ASPECTS OF


MARKETING MANAGEMENT

CUSTOMER
LIFETIME VALUE

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-53

CUSTOMER LIFETIME VALUE

The NPV of the stream of future


CLV profits expected over the customer‘s
lifetime purchases

The CLV calculation requires this information:

$M =
Sales
Revenue – ( Variable
Costs + Other Customer
Acquisition Costs )
• $M=Cash margin per customer

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-54

18
10/8/2021

CUSTOMER LIFETIME VALUE


The CLV formula is:

1
(CLV) = $M ×
1+i–r
• (i) = Interest rate used for discounting future CFs
• (r)= Retention rate, per-period probability that the customer will be retained

Example: $M = $2,000; i = 10%; and r = 80%. CLV is:


1
CLV = $2,000 ×
1.0 + 0.1 – 0.8
CLV = $6,666.67
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-55

CUSTOMER LIFETIME VALUE

Example: $M = $2,000; i = 10%; r = 80%;


g (constant growth rate) = 6%. CLV is:

1
CLV = $2,000 ×
1.00 + 0.10 – 0.80 – 0.06

CLV = $8,333.33

Marketing affects the customer margin ($M),


the retention rate (r), and the growth rate (g)
but not the interest rate (i)
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-56

CUSTOMER LIFETIME VALUE

Some firms modify the customer lifetime value (CLV)


formula to include the cost to acquire a customer (AC):

Customer
Lifetime 1
Value = $M × – AC
(CLV)
1+i–r

• This CLV calculation requires insight into a firm‘s


customer relationships
• The firm‘s customer database or industry norms are used
to determine per-period margin ($M) and retention rate (r)
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-57

19
10/8/2021

CHAPTER 2: FINANCIAL ASPECTS OF


MARKETING MANAGEMENT

PREPARING A
PRO FORMA
INCOME STATEMENT

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-58

PRO FORMA INCOME STATEMENT

Pro forma income statement is a projected


income statement showing projected revenues,
expenses, and net profit for a firm during a
specific planning period
− Includes a sales forecast, VC and FC
− Reflects a marketer’s expectations (sales) given certain
inputs (costs)

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-59

PRO FORMA INCOME STATEMENT


CATEGORIES OR LINE ITEMS

• Sales are the forecasted unit volume times unit


selling price
• COGS is the costs incurred in buying or producing
offerings, which:
− Are constant per unit within certain volume ranges
− Vary with total unit volume

• Gross margin or gross profit is the remainder after


COGS has been subtracted from sales

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-60

20
10/8/2021

PRO FORMA INCOME STATEMENT


CATEGORIES OR LINE ITEMS

• Marketing expenses are the programmed expenses


budgeted to produce sales

• General and administrative expenses (overhead)


are the committed FC for the planning period, which
cannot be avoided if the organization is to operate

• NI before taxes or net profit before taxes is the


remainder after all costs have been subtracted from
sales
© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-61

EXHIBIT 2.4: PRO FORMA INCOME STATEMENT FOR


THE 12-MONTH PERIOD ENDED DECEMBER 31, 2006

Sales $1,000,000
Cost of goods sold $500,000
Gross margin $500,000
Marketing expenses
Sales expenses $170,000
Advertising expenses $90,000
Freight or delivery expenses $40,000 $300,000
General and administrative expenses
Administrative salaries $120,000
Depreciation on buildings/equipment $20,000
Interest expense $5,000
Property taxes and insurance $5,000
Other administrative expenses $5,000 $155,000
Net profit before (income) taxes $45,000

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-62

All rights reserved. No part of this publication may be reproduced, stored in a


retrieval system, or transmitted, in any form or by any means, electronic,
mechanical, photocopying, recording, or otherwise, without the prior written
permission of the publisher. Printed in the United States of America.

© 2020 Pearson Education, Inc. publishing as Prentice Hall Slide 2-63

21

You might also like