P & L-1 - 39,618 39,618 39,618 Retained Earnings-5,300...

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

View Full Document Right Arrow Icon
2005 2006 2007 2008 2009 2010 2011 2012 2013 Sales 10,000 113,750 113,750 113,750 113,750 113,750 113,750 113,750 113,750 COGS 15,000 52,500 52,500 52,500 52,500 52,500 52,500 52,500 52,500 Gross Margin -5,000 61,250 61,250 61,250 61,250 61,250 61,250 61,250 61,250 SGA 200 200 200 200 200 200 200 200 200 EBIT -5,200 61,050 61,050 61,050 61,050 61,050 61,050 61,050 61,050 Interest Expense 100 100 100 100 100 100 100 100 100 PBT -5,300 60,950 60,950 60,950 60,950 60,950 60,950 60,950 60,950 Tax 0 21,332 21,332 21,332 21,332 21,332 21,332 21,332 21,332 Net Income -5,300 39,618 39,618 39,618 39,618 39,618
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: 39,618 39,618 39,618 Retained Earnings-5,300 34,318 73,935 113,552 153,170 192,788 232,405 272,022 311,640 Price 100 325 325 325 325 325 325 325 325 Quantity 100 350 350 350 350 350 350 350 350 Unmet demand 700 Unsold Inventory 2014 2015 113,750 113,750 52,500 52,500 61,250 61,250 200 200 61,050 61,050 100 100 60,950 60,950 21,332 21,332 39,618 39,618 351,258 390,875 325 325 350 350...
View Full Document

This note was uploaded on 09/08/2010 for the course BUS 189 at San Jose State.

Page1 / 2

P & L-1 - 39,618 39,618 39,618 Retained Earnings-5,300...

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