Chapter3 - 4,750,000.00 Support, General, and...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Campus Clothiers Semiannual Projected Gross Margin, Expenses, and Oper 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 100000 100000 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 100,000.00 Commission 3.25% Margin 61.00% Marketing 9.00% Research and Development 5.75% Revenue for Bonus
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
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 4,750,000.00 Support, General, and administrative 17.00% January February March rating Income 3/15/2010 $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 100000 100000 400000 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...
View Full Document

This note was uploaded on 03/14/2010 for the course CQS 111 taught by Professor Utest.clair during the Spring '08 term at Binghamton University.

Page1 / 2

Chapter3 - 4,750,000.00 Support, General, and...

This preview shows document pages 1 - 2. Sign up to view the full document.

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