{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

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

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 Document Right 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

  • Spring '08
  • UteSt.Clair
  • gross margin, projected gross Margin, Margin Expenses Bonus, Commission Margin Marketing Research and Development Revenue, ry ar ch

{[ snackBarMessage ]}