9. The annual planning at Century Office Systems, Inc. had been arduous but produced a number of important marketing initiatives for the next year. Most notably, company executives had decided to restructure its product-marketing team into two separate groups: (1) Corporate Office System and (2) Home Office System. Angela Blake was assigned responsibility for the Home Office Systems group, which would market the company’s word-processing hardware and software for home and office-at-home use by individuals. Her marketing plan, which included a sales forecast for next year of $25 million, was the result of a detailed market analysis and negotiations with individuals both inside and outside the company. Discussions with the sales director indicated that 40% of the company sales force would be dedicated to selling products of the Home Office Systems group. Sales representative would receive a 15% commission on sales of Home Office Systems. Under the new organizational structure, the Home Office Systems group would be charged with 40% of the budgeted sales force expenditure. The sales director’s budget for salaries and fringe benefits of the sales force and non-commission selling costs for both the Corporate and Home Office Systems groups was $7.5 million.
The advertising and promotion budget contained three elements: trade magazine advertising, cooperative newspaper advertising with Century Office Systems, Inc. dealers, and sales promotion materials including product brochures, technical manuals, catalogs, and point-of-purchase displays. Trade magazine ads and sales promotion material were to be developed by the company’s advertising and public relations agency. Production and media placement costs were budgeted at $300,000. Cooperative advertising allowance policy stated that the company would allocate 5% of company sales to dealers to promote its office systems. Dealers always used their complete cooperative advertising allowances.
Meetings with manufacturing and operations personnel indicated that the direct costs of material and labor and direct factory overhead to produce the Home Office System product line represented 50% of sales. The accounting department would assign $600,000 in indirect manufacturing overhead (for example, depreciation, maintenance) to the product line and $300,000 for administrative overhead (clerical, telephone, office space, and so forth). Freight for the product line would average 8% of sales.
Blake’s staff consisted of two product managers and a marketing assistant. Salaries and fringe benefits for Ms. Blake and her staff were $250,000 per year.
a. Prepare a pro forma income statement for the Home Office Systems group given the information provided.
b. Prepare a pro forma income statement for the Home Office Systems group given annual sales of only $20 million.
c. At what level of dollar sales will the Home Office Systems group break even?

  1. 👍
  2. 👎
  3. 👁
  1. c- 20,681,818

    1. 👍
    2. 👎

Respond to this Question

First Name

Your Response

Similar Questions

  1. statistics (10)

    Annual starting salaries for college graduates with degrees in business administration are generally expected to be between $30,000 and $45,000. Assume that a 95% confidence interval estimate of the population mean annual starting

  2. Math

    A factory that makes gaming systems selects 100 random systems to check for defects. They find that 3 of the gaming systems were defective and had to be discarded. How many gaming systems out of 1500 should the factory predict

  3. statistics

    The Information Systems Audit and Control Association surveyed office workers to learn about the anticipated usage of office computers for personal holiday shopping. Assume that the number of hours a worker spends doing holiday

  4. Science

    Which of the following body systems work together to get cells the nutrients they need to carry out cellular respiration? A. the digestive and respiratory systems B. the respiratory and circulatory systems*** C. the digestive and

  1. American government

    Why did the office of Vice President become more important with the more responsibility as the twentieth century progressed?

  2. Science test

    Can someone please help me with science test answers!! Why do scientists use models of natural systems? A- Scientist use models of natural systems because these systems are often too large or too small or too complex to study

  3. Economics

    What are the three types of productive resources? Select all that apply. A. the raw materials provided by the planet B. the planning and work that go into production C. the markets that sell the results of production D. the social

  4. Science

    How are the respiratory and circulatory and respiratory systems similar? A) Both systems provide glucose and other substances to cells. B) Both systems regulate blood flow throughout the body. C) Both systems help remove carbon

  1. geography

    What was the time of greatest population growth in the world? A. the late nineteenth century B. the mid-seventeenth century C. the early twenty-first century D. the mid-twentieth century i think its D

  2. SCIENCE!!

    what are two examples of these four types of systems? Physical systems designed by people Naturally occuring physical systems Social Systems that I am a part of Naturally occuring social systems

  3. Check My Answers for Science!

    1: Which of the following is the minimum level of structure needed to perform the function of waste removal? A: Body System B: Tissue C: Cell*** D: Organ 2: Which two systems work with the muscular system to allow the body to

  4. math

    After its fastest rate of growth ever during the 1980s and 1990s, the rate of growth of world population is expected to slow dramatically in the twenty-first century. The function G(t) = 1.58e−0.213t gives the projected annual

You can view more similar questions or ask a new question.