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 $

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.

you want me to join your discord for points?