Book2 - $4,566,722.63 $8,527,504.39 $37,919,908.89...

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 Sales $3,383,909.82 $6,880,576.15 Cost of goods Sold 1,319,724.83 2,683,424.70 Gross Margin $2,064,184.99 $4,197,151.45 Expenses Bonus $0.00 $100,000.00 Commission 109,977.07 223,618.72 Marketing 304,551.88 619,251.85 Research and Development 194,574.81 395,633.13 Support, General, and Administrative 575,264.67 1,169,697.95 Total Expenses $1,184,368.44 $2,508,201.65 Oparting Income $879,816.55 $1,688,949.80 What-if Assumptions Bonus 100,000 Commission 3.25% Margin 61.00% Marketing 9.00% Research and Development 5.75% Revenue for Bonus 4,750,000.00 Support, General, and Administrative 17.00% January February
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
d Operating Income 4/15/11 $9,742,702.37 $4,818,493.53
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $4,566,722.63 $8,527,504.39 $37,919,908.89 3,799,653.92 1,879,212.48 1,781,021.83 3,325,726.71 14,788,764.47 $5,943,048.45 $2,939,281.05 $2,785,700.80 $5,201,777.68 $23,131,144.42 $100,000.00 $100,000.00 $0.00 $100,000.00 $400,000.00 316,637.83 156,601.04 148,418.49 277,143.89 1,232,397.04 876,843.21 433,664.42 411,005.04 767,475.40 3,412,791.80 560,205.39 277,063.38 262,586.55 490,331.50 2,180,394.76 1,656,259.40 819,143.90 776,342.85 1,449,675.75 6,446,384.51 $3,509,945.83 $1,786,472.74 $1,598,352.92 $3,084,626.54 $13,671,968.11 $2,433,102.62 $1,152,808.32 $1,187,347.88 $2,117,151.14 $9,459,176.31 March April May June Total...
View Full Document

{[ snackBarMessage ]}

Page1 / 2

Book2 - $4,566,722.63 $8,527,504.39 $37,919,908.89...

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