Book1 - 17.00% january february march perating Income...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Campus Clothiers Semiannnual Projected Gross Margin, Expenses, and Op Sales $3,383,909.82 $6,880,576.15 $9,742,702.37   Cost of Goods Sold  1,319,724.83 2,683,424.70 3,799,653.92 Gross Margin $2,064,184.99 $4,197,151.45 $5,943,048.45 Expenses   Bonus $0.00 $100,000.00 $100,000.00   Commission  109,977.07   223,618.72   316,637.83    Marketing  304,551.88   619,251.85   876,843.21    Research and Development  194,574.81   395,633.13   560,205.39    Support, General, and Administrative  575,264.67   1,169,697.95   1,656,259.40  Total Expenses $1,184,368.44 $2,508,201.65 $3,509,945.83 Operating Income  $879,816.55 $1,688,949.80 $2,433,102.62 What-if Assumptions   Bonus 100000.00   Comission 3.25%   Margin 61.00%   Marketing  9.00%   Reasearch and Development 5.75%   Revenue for Bonus 4,750,000.00   Support, General, and Administrative
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 17.00% january february march perating Income $4,818,493.53 $4,566,722.63 $8,527,504.39 $37,919,908.89 1,879,212.48 1,781,021.83 3,325,726.71 14,788,764.47 $2,939,281.05 $2,785,700.80 $5,201,777.68 $23,131,144.42 $100,000.00 $0.00 $100,000.00 $400,000.00 156,601.04 148,418.49 277,143.89 1,232,397.04 433,664.42 411,005.04 767,475.40 3,412,791.80 277,063.38 262,586.55 490,331.50 2,180,394.76 819,143.90 776,342.85 1,449,675.75 6,446,384.51 $1,786,472.74 $1,598,352.92 $3,084,626.54 $13,671,968.11 $1,152,808.32 $1,187,347.88 $2,117,151.14 $9,459,176.31 april may june total january; 9% february; 18% march ; 26% april ; 12% may; 13% june; 22% Semiannual Financial Projection...
View Full Document

Page1 / 3

Book1 - 17.00% january february march perating Income...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online